我收藏的投资名博(15)——呆二(2)
(2010-03-17 10:09:33)
标签:
股票 |
T1年股价
T2年股价
T3年股价
情景分析一
表一 |
G=0.1 |
0.2 |
0.3 |
0.4 |
|
g=0.02 |
0.04 |
0.06 |
0.08 |
|
0.04 |
0.08 |
0.12 |
0.16 |
|
0.06 |
0.12 |
0.18 |
0.24 |
|
0.08 |
0.16 |
0.24 |
0.32 |
K=0.1 |
20.534 |
36.24192 |
70.44681 |
179.293 |
|
27.91551 |
112.90752 |
-148.869 |
-64.1913 |
|
42.67852 |
-117.08928 |
-39.211 |
-29.4078 |
|
86.96754 |
-40.42368 |
-23.5456 |
-19.9214 |
0.2 |
10.86096 |
16.17408 |
23.95358 |
35.56224 |
|
12.45816 |
22.39488 |
44.29152 |
114.5894 |
|
14.5117 |
34.83648 |
186.6571 |
-122.492 |
|
17.24976 |
72.16128 |
-98.0741 |
-43.465 |
0.3 |
8.194206 |
11.68128 |
16.39877 |
22.76522 |
|
8.99756 |
14.33611636 |
23.10268 |
38.42384 |
|
9.934806 |
18.17088 |
36.51048 |
95.83877 |
|
11.04246 |
24.19693714 |
76.73389 |
-306.066 |
0.4 |
7.002461 |
9.78432 |
13.42496 |
18.15156 |
|
7.536418 |
11.43072 |
17.22448 |
25.99483 |
|
8.133193 |
13.54752 |
23.09646 |
41.68136 |
|
8.804565 |
16.36992 |
33.37243 |
88.74096 |
|
|
|
|
|
表二 |
|
|
|
|
PEG |
|
|
|
|
|
1.866728 |
3.29472 |
6.404255 |
16.29936 |
|
2.537773 |
10.26432 |
|
|
|
3.879865 |
|
|
|
|
7.90614 |
|
|
|
|
0.45254 |
0.67392 |
0.998066 |
1.48176 |
|
0.51909 |
0.93312 |
1.84548 |
4.77456 |
|
0.604654 |
1.45152 |
7.77738 |
|
|
0.71874 |
3.00672 |
|
|
|
0.210108 |
0.29952 |
0.420481 |
0.583724 |
|
0.230707 |
0.367592727 |
0.592376 |
0.985227 |
|
0.254739 |
0.46592 |
0.936166 |
2.457404 |
|
0.28314 |
0.620434286 |
1.967536 |
|
|
0.125044 |
0.17472 |
0.239731 |
0.324135 |
|
0.134579 |
0.20412 |
0.30758 |
0.464193 |
|
0.145236 |
0.24192 |
0.412437 |
0.74431 |
|
0.157224 |
0.29232 |
0.595936 |
1.58466 |