净现金流量文档.pdf

年度CF 淨現金流量 折現因子 折現值 0 5.00 1.0000 5.00 1 6.00(1/1.15)= 0.869565217 5.22 2 7.20(1/(1.15)^2)= 0.756143667 5.44 3 7.78(1/(1.15)^3)= 0.657516232 5.11G=1+g=1.0 4 8.40(1/(1.15)^4)= 0.571753246 4.80 5 9.07(1/(1.15)^5)= 0.497176735 4.51 6 9.80(1/(1.15)^6)=