三个皮匠报告—— 严选型全行业研究报告分享下载平台,您的专属行业智库!
欢迎来到三个皮匠报告!
登录
帮助中心
首页
最新
研搜
BETA
合集
英文
会议
数据
财报库
政策库
自研报告
入驻
您的当前位置:
首页
>
行业数据
>
康沣生物:DCF估值法的核心假设
康沣生物:DCF估值法的核心假设
行业数据
下载Excel
下载图片
原图定位
图片属性
图片格式:PNG
图片大小:100KB
图片尺寸:1819*701
同报告图片
/
4
5aW955qE77yM5Lul5LiL5piv5oKo5Zu+54mH5Lit55qE5pWw5o2u6KGo5qC877yaCgp8IERDRuWIhuaekO+8iOeZvuS4h+S6uuawkeW4ge+8iSB8IOS4u+imgeWBh+iuvu+8iCXvvIkgfAp8LS0tLS0tLS0tLS0tLS0tLS0tLS0tLXwtLS0tLS0tLS0tLS0tLXwKfCDoh6rnlLHnjrDph5HmtYHnjrDlgLwgICAgICAgfCAxLDUwMiwwODEgICAgfCDnqI7njocgICAgICAgICB8IDE1LjAlICAgfAp8IOe7iOWAvCAgICAgICAgICAgICAgICAgfCAxMSwyMTYsODU5ICAgfCDlgLrliqHmr5TnjocgICAgIHwgMTUuMCUgICB8Cnwg57uI5YC8546w5YC8ICAgICAgICAgICAgIHwgNCw1ODUsMTQ3ICAgIHwgzrIoeCkgICAgICAgIHwgMS42MCAgICB8Cnwg5LyB5Lia5Lu35YC8ICAgICAgICAgICAgIHwgNiwwODcsMjI4ICAgIHwg5peg6aOO6Zmp5Yip546HICAgfCAyLjclICAgIHwKfCDlh4DnjrDph5Ev77yI5YC65Yqh77yJ77yM5bCR5pWw6IKh5Lic5p2D55uKIHwgMTI3LDQxOSAgICAgIHwg6aOO6Zmp5rqi5Lu3ICAgICB8IDUuNSUgICAgfAp8IOiCoeadg+S7t+WAvO+8iOeZvuS4h+S6uuawkeW4ge+8iSB8IDYsMjE0LDY0NyAgICB8IOiCoeadg+aIkOacrCAgICAgfCAxMS41JSAgIHwKfCDmr4/ogqHogqHmnYPku7flgLzvvIjmuK/luIHvvIkgIHwgMjcuOTUgICAgICAgIHwg5YC65Yqh5oiQ5pysICAgICB8IDUuNSUgICAgfAp8ICAgICAgICAgICAgICAgICAgICAgIHwgICAgICAgICAgICAgIHwg5YC65Yqh5oiQ5pys77yI56iO5ZCO77yJIHwgNC43JSAgICB8CnwgICAgICAgICAgICAgICAgICAgICAgfCAgICAgICAgICAgICAgfCBXQUNDICAgICAgICB8IDEwLjUlICAgfAp8ICAgICAgICAgICAgICAgICAgICAgIHwgICAgICAgICAgICAgIHwg5rC457ut5aKe6ZW/546HICAgfCAyLjUlICAgIHwKfCAgICAgICAgICAgICAgICAgICAgICB8ICAgICAgICAgICAgICB8IOa4r+W4geWFkeaNouS6uuawkeW4geaxh+eOhyB8IDEuMDggICB8CgrotYTmlpnmnaXmupDvvJrljY7ms7DnoJTnqbbpooTmtYs=
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
所属报告:
康沣生物~B-港股公司研究报告-成长中的中国介入冷冻疗法先锋-231119(43页).pdf
打包全文图表
相关数据
绝对估值法资本成本假设(20260624)
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
收藏
行业数据
2026-07-06
原图定位
查看详情
DCF估值(单位:百万元)
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
收藏
行业数据
2026-06-12
原图定位
查看详情
DCF估值(计算权益价值单位为百万元人民币)
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
收藏
行业数据
2026-05-11
原图定位
查看详情
DCF估值结果(单位:百万元)
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
收藏
行业数据
2026-04-01
原图定位
查看详情
分部估值法下,2026年,传统业务对应估值63.87亿元,3D打印业务对应估值0.59亿元,合计64.45
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
收藏
行业数据
2026-03-26
原图定位
查看详情
DCF估值结果(单位:百万元)
fCDpobnnm64gICAgICAgICAgICAgICB8IOaVsOWAvO+8iOeZvuS4h+WFg++8iSB8CnwtLS0tLS0tLS0tLS0tLS0tLS0tLXwtLS0tLS0tLS0tLS0tLS0tfAp8IOmihOa1i+acn+iHqueUseeOsOmHkea1geeOsOWAvCB8IDU1LDUxNyAgICAgICAgIHwKfCDoh6rnlLHnjrDph5HmtYHnu4jlgLwgICAgICAgfCAxODcsOTU1ICAgICAgICB8Cnwg5rC457ut6Ieq55Sx546w6YeR5rWB546w5YC8ICAgfCAxMDEsNzQ5ICAgICAgICB8Cnwg5LyB5Lia5Lu35YC8ICAgICAgICAgICAgIHwgMTU3LDI2NiAgICAgICAgfAp8IOWHgOeOsOmHke+8jOWwkeaVsOiCoeS4nOadg+ebiiB8IDk2OCAgICAgICAgICAgIHwKfCDmnYPnm4rku7flgLwgICAgICAgICAgICAgfCAxNTYsMjk5ICAgICAgICB8CgrotYTmlpnmnaXmupDvvJpXaW5k77yM5Y2O5rOw56CU56m26aKE5rWL
收藏
行业数据
2026-03-20
原图定位
查看详情
绝对估值法结果(元)
fCDkvLDlgLzmlrnms5UgfCDkvLDlgLznu5PmnpzvvIjlhYPvvIkgfCDkvLDlgLzljLrpl7TvvIjlhYPvvIkgfCDmlY/mhJ/luqbliIbmnpDljLrpl7QgfAp8IC0tLSB8IC0tLSB8IC0tLSB8IC0tLSB8CnwgRkNGRiB8IDQ1LjUwIHwgMzguODTvvI01NC4xMyB8IOi0tOeOsOeOh8KxMC41Je+8jOmVv+acn+WinumVv+eOh8KxMC41JSB8CgrotYTmlpnmnaXmupDvvJrlhYnlpKfor4HliLjnoJTnqbbmiYDpooTmtYs=
收藏
行业数据
2026-03-12
原图定位
查看详情
Figure 49: Our DCF valuation (Rmb m unless specified)
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
收藏
行业数据
2026-03-11
原图定位
查看详情
DCF估值指标(权益评估价值单位为百万人民币)
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
收藏
行业数据
2026-02-26
原图定位
查看详情
申万各板块PE估值情况(截至2026年1月16日,整体TTM法)
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
收藏
行业数据
2026-01-20
原图定位
查看详情
申万医药各细分板块PE估值情况(截至2026年1月16日,整体TTM法)
fCDnu4bliIbmnb/lnZcgICAgICAgfCBQReS8sOWAvO+8iOaVtOS9k1RUTeazle+8iSB8CnwtLS0tLS0tLS0tLS0tLS0tfC0tLS0tLS0tLS0tLS0tLS0tLS0tfAp8IOeUn+eJqeWItuWTgUlJICAgICB8IDQ4ICAgICAgICAgICAgICAgICB8Cnwg5YyW5a2m5Yi25YmCICAgICAgIHwgNDcuNSAgICAgICAgICAgICAgIHwKfCDljJblrabljp/mlpnoja8gICAgIHwgNDYuOCAgICAgICAgICAgICAgIHwKfCDljLvnlpflmajmorBJSSAgICAgfCA0MiAgICAgICAgICAgICAgICAgfAp8IOWMu+iNr+eUn+eJqSjnlLPkuIcpIHwgMzguNyAgICAgICAgICAgICAgIHwKfCDljLvnlpfmnI3liqFJSSAgICAgfCAzNi4yICAgICAgICAgICAgICAgfAp8IOS4reiNr0lJICAgICAgICAgfCAyNy4yICAgICAgICAgICAgICAgfAp8IOWMu+iNr+WVhuS4mklJICAgICB8IDIxLjMgICAgICAgICAgICAgICB8CgrotYTmlpnmnaXmupDvvJpXaW5k77yM5Y2O5rqQ6K+B5Yi456CU56m25omA
收藏
行业数据
2026-01-20
原图定位
查看详情
申万医药及沪深300PE估值情况(截至2026年1月16日,整体TTM法)
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
收藏
行业数据
2026-01-20
原图定位
查看详情
DCF估值结果(单位:百万元)
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
收藏
行业数据
2025-12-30
原图定位
查看详情
根据FCFF估值法,对应目标价18.55元,按汇率计算为20.16港币
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
收藏
行业数据
2025-12-15
原图定位
查看详情
申万医药及沪深300PE估值情况(截至2025年12月12日,整体TTM法)
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
收藏
行业数据
2025-12-15
原图定位
查看详情
最新数据
全球全年龄段奶粉市场规模(亿美元)
收藏
行业数据
2026-07-30
原图定位
查看详情
全球酸奶及发酵乳制品市场规模(亿美元)
收藏
行业数据
2026-07-30
原图定位
查看详情
全球药用级益生菌市场规模(百万美元)
收藏
行业数据
2026-07-30
原图定位
查看详情
全球益生菌膳食补充剂市场规模及增速
收藏
行业数据
2026-07-30
原图定位
查看详情
全球拥有AKK专利菌株的核心企业
收藏
行业数据
2026-07-30
原图定位
查看详情
5. 风险溢价:参考恒生医疗保健指数过去 24 个月平均收益率,假设市场预期收益率 8.2%,此处取 5.5%计算;
行业数据
原图定位
当前图表所属:
康沣生物~B-港股公司研究报告-成长中的中国介入冷冻疗法先锋-231119(43页).pdf
康沣生物:DCF估值矩阵(百万港币)
康沣生物:DCF估值法的核心假设
康沣生物:自由现金流预测
康沣生物:上市以来股价复盘(截至2023年11月17日)
下载图片或Excel,需升级至尊VIP会员或「预见者」VIP
立即去升级
客服
商务合作
小程序
服务号
回到顶部
折叠
微信扫码登录
微信扫码登录
双重福利,扫码领取!
关注公众号『三个皮匠报告』,免费领取报告
1.100+最新优质行业报告
2.每周免费精选报告分享
手机快捷登录
账号登录
记住密码
忘记密码?
验证即登录,未注册将自动创建账号
获取验证码
收不到验证码注意事项
登录代表您已阅读并同意
《三个皮匠服务条款》