马喆估值列表

1.01 1.01 1.020 1.030 1.041 1.051 1.062 1.072 1.083

1.02 1.02 1.040 1.061 1.082 1.104 1.126 1.149 1.172

1.03 1.03 1.061 1.093 1.126 1.159 1.194 1.230 1.267

1.04 1.04 1.082 1.125 1.170 1.217 1.265 1.316 1.369

1.05 1.05 1.103 1.158 1.216 1.276 1.340 1.407 1.477

1.06 1.06 1.124 1.191 1.262 1.338 1.419 1.504 1.594

1.07 1.07 1.145 1.225 1.311 1.403 1.501 1.606 1.718

1.08 1.08 1.166 1.260 1.360 1.469 1.587 1.714 1.851

1.09 1.09 1.188 1.295 1.412 1.539 1.677 1.828 1.993

1.1 1.1 1.210 1.331 1.4 1.611 1.772 1.949

2.144

1.11 1.11 1.232 1.368 1.518 1.685 1.870

2.076 2.305

1.12 1.12 1.254 1.405 1.574 1.762 1.974

2.211 2.476

1.13 1.13 1.277 1.443 1.630 1.842

2.082 2.353 2.658

1.14 1.14 1.300 1.482 1.6 1.925

2.195 2.502 2.853

1.15 1.15 1.323 1.521 1.749

2.011 2.313 2.660

3.059

1.16 1.16 1.346 1.561 1.811

2.100 2.436 2.826

3.278

1.17 1.17 1.369 1.602 1.874

2.192 2.565

3.001 3.511

1.18 1.18 1.392 1.3 1.939

2.288 2.700

3.185 3.759

1.19 1.19 1.416 1.685

2.005 2.386 2.840

3.379

4.021

1.2 1.2 1.440 1.728

2.074 2.488 2.986

3.583

4.300

1.21 1.21 1.4 1.772

2.144 2.594

3.138 3.797

4.595

1.22 1.22 1.488 1.816

2.215 2.703

3.297

4.023 4.908

1.23 1.23 1.513 1.861

2.2 2.815

3.463

4.259

5.239

1.24 1.24 1.538 1.907

2.3 2.932

3.635

4.508

5.590

1.25 1.25 1.563 1.953

2.441

3.052 3.815

4.768

5.960

1.26 1.26 1.588

2.000 2.520

3.176

4.002

5.042

6.353

1.27 1.27 1.613

2.048 2.601

3.304

4.196

5.329

6.768

1.28 1.28 1.638

2.097 2.684

3.436

4.398

5.6297.206

1.29 1.29 1.6

2.147 2.769

3.572

4.608

5.9457.669

1.3 1.3 1.690

2.197 2.856

3.713

4.827 6.2758.157

1.31 1.31 1.716

2.248 2.945

3.858 5.054 6.6218.673

1.32 1.32 1.742

2.300

3.036

4.007

5.290

6.9839.217

1.33 1.33 1.769

2.353

3.129

4.162

5.5357.3619.791

1.34 1.34 1.796

2.406

3.224

4.320

5.77.75810.395

1.35 1.35 1.823

2.460

3.322

4.484 6.0538.17211.032

1.36 1.36 1.850

2.515

3.421

4.653 6.3288.60511.703

1.37 1.37 1.877

2.571

3.523

4.826 6.6129.05812.410

1.38 1.38 1.904

2.628

3.627 5.005 6.9079.53113.153

1.39 1.39 1.932

2.686

3.733 5.17.21310.02513.935

1.4 1.4 1.960

2.744

3.842 5.3787.53010.5411

4.758

1.41 1.41 1.988

2.803

3.953 5.5737.85811.08015.623

1.42 1.42

2.016 2.863 4.066 5.7748.19811.216.531

1.43 1.43

2.045 2.924 4.182 5.9808.55112.22817.486

1.44 1.44

2.074 2.986 4.300 6.1928.91612.83918.488

1.45 1.45

2.103

3.049

4.421 6.4109.29413.47619.541

1.46 1.46

2.132

3.112

4.544 6.6349.68514.14120.5

1.47 1.47

2.161

3.177

4.669 6.810.09014.83321.804

1.48 1.48

2.190

3.242

4.7987.10110.5091

5.55423.019

1.49 1.49

2.220

3.308

4.9297.34410.94316.30424.294

1.5 1.5

2.250

3.375 5.0637.59411.39117.08625.629910利润六年利润七年利润八年利润九年利润十年1.094 1.105 6.217.298.379.4610.57 1.195 1.219 6.437.588.759.9511.17 1.305 1.344 6.667.9.1610.4611.81 1.423 1.480 6.908.219.5811.0112.49 1.551 1.6297.148.5510.0311.5813.21 1.6 1.7917.398.9010.4912.1813.97 1.838 1.9677.659.2610.9812.8214.78

1.999

2.1597.929.11.491

3.4915.65

2.172 2.3678.2010.0312.0214.1916.56 2.358 2.5948.4910.4412.5814.9417.53 2.558 2.8398.7810.861

3.1615.7218.56

2.773

3.1069.0911.3013.7816.5519.65

3.004 3.3959.4011.761

4.4217.4220.81 3.252 3.7079.7312.231

5.0918.3422.04 3.518 4.04610.0712.7315.7919.3023.35

3.803

4.41110.4113.2416.5220.3224.73

4.108 4.80710.7713.7717.2821.3926.20 4.435

5.23411.1414.3318.0922.5227.76

4.785

5.69511.5214.9018.9223.7129.40

5.160

6.19211.9215.5019.8024.9631.15 5.560 6.72712.3216.1220.7126.2733.00

5.9877.30512.741

6.7621.672

7.6634.96

6.444

7.92613.1717.4322.6729.1137.04

6.9318.59413.6218.1223.7130.39.24

7.4519.31314.0718.8424.8032.2541.57

8.00510.08614.5519.5925.9433.9444.03

8.59510.91515.0320.3627.1335.7246.

9.22311.80615.5321.1628.3737.5949.40

9.312.76116.0522.0029.6639.5652.32

10.60413.78616.5822.8631.0141.6255.41

11.36214.88417.1323.7532.4243.7958.67

12.16616.06017.7024.6833.9046.0662.12

13.02217.31918.2825.35.4348.4565.77

13.93018.66618.8826.6337.0350.9669.62

14.420.10719.4927.6638.7053.5973.70

15.91721.720.1328.7340.4356.3578.00

17.00123.29220.7829.8442.2559.2582.54

18.15125.04921.4530.9844.1462.2987.34

19.37026.92522.1432.1746.1065.4792.40

20.66128.92522.8533.3948.1568.8197.74

22.02831.05923.5834.6650.2972.32103.37

23.47433.33424.3435.9852.5175.98109.32

25.00535.75725.1137.3454.8379.83115.59

26.62338.33825.9138.7557.2383.86122.20 28.33441.08526.7340.2059.7488.08129.16 30.14244.00827.5741.7162.3592.49136.50 32.05247.11728.4343.2665.0797.12144.24 34.06950.42229.3244.8767.101.96152.38 36.19753.93430.2346.5470.83107.03160.96 38.44357.66531.1748.2673.112.33170.00