万科地产估值模型

2018 2019 2020 2013 2014 2015 2016 2017 2018 2019 2020 36.90% 21.04% 16.05% 20.00% 20.00% 20.00% 20.00% 20.00% 35.05% 35.03% 35.05% 25.00% 25.00% 25.00% 25.00% 25.00% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 2.70% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 00000000 5714.43 5714.43 5714.43 5714.43 5714.43 5714.43 5714.43 5714.43 25.7% 25.7% 25.7% 25.7% 25.7% 25.7% 25.7% 25.7% 15.0% 15.0% 15.0% 15.0% 15.0% 15.0% 15.0% 15.0% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0% 2013 2014 2015 2016 2017 2018 2019 2020 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 7.0 7.0 7.0 7.0 6.0 6.0 6.0 6.0 19.8% 19.8% 19.8% 19.8% 19.8% 19.8% 19.8% 19.8% 61.2% 61.2% 61.2% 61.2% 61.2% 61.2% 61.2% 61.2% 1,609.0 1,600.0 1,560.0 1,560.0 1,560.0 1,560.0 1,560.0 1,560.0