DCF 现金流贴现模型 Excel模版(dcf 估值模型)

%-8.40%#DIV/0!#DIV/0!#DIV/0!#DIV/0!-8.47%#DIV/0!#DIV/0!#DIV/0!#DIV/0!InsuranceLossesandPolicyholderBenefits-1.50%-1.50%-1.40%-1.97%#DIV/0!#DIV/0!#DIV/0!#DIV/0!OtherCostsandExpenses-14.50%-14.05%-14.47%-14.54%#DIV/0!#DIV/0!#DIV/0!#DIV/0!AmortizationofGoodwill0.00%0.00%0.00%0.00%#DIV/0!#DIV/0!#DIV/0!#DIV/0!OperatingProfit(EBIT)28.30%28.75%28.63%#DIV/0!#DIV/0!#DIV/0!#DIV/0!27.43%#DIV/0!#DIV/0!#DIV/0!#DIV/0!eandExpenses-12.00%-12.50%-13.00%#DIV/0!#DIV/0!#DIV/0!#DIV/0!-11.80%#DIV/0!#DIV/0!#DIV/0!#DIV/0!EBTMargin16.30%16.25%15.63%#DIV/0!#DIV/0!#DIV/0!#DIV/0!15.62%#DIV/0!#DIV/0!#DIV/0!#DIV/0!TaxRate-17.00%-17.00%-17.50%#DIV/0!#DIV/0!#DIV/0!#DIV/0!-15.49%#DIV/0!#DIV/0!#DIV/0!#DIV/0!ProfitAttributabletoMinorityInterests-0.40%-0.40%-0.40%#DIV/0!#DIV/0!#DIV/0!#DIV/0!-0.56%#DIV/0!#DIV/0!#DIV/0!#DIV/0!