Page 116 - 名人投資學-諾貝爾獎得主對投資者的實戰建議

(1) (2) (3) (4) (5) (6)
8% 8% 15% 15%
年度 股利
折現因數 折現值 折現因數 折現值
2007 $300.00 1.00 $300.00 1.00 $300.00
2008 $315.00 1.08 $291.67 1.15 $260.87
2009 $330.75 1.17 $282.69 1.32 $250.57
2010 $347.29 1.26 $275.63 1.52 $228.48
201 $364.25 1.36 $268.13 1.75 $208.37
1
2012 $382.88 1.47 $260.46 2.01 $190.49
2013 $402.03 1.59 $252.85 2.31 $174.03
2014 $422.13 1.71 $246.86 2.66 $158.70
2015 $443.24 1.85 $239.59 3.06 $144.84
2016 $465.40 2.00 $232.70 3.52 $132.22
2017 $488.67 2.16 $226.24 4.05 $120.66
2018 $513.10 2.33 $220.21 4.65 10.34 $1
2019 $538.76 2.52 $213.79 5.35 $100.70
2020 $565.70 2.72 $207.98 6.15 $91.98
2021 $593.98 2.94 $202.03 7.08 $83.90
2022 $623.68 3.17 $196.74 8.14 $76.62
2023 $654.86 3.43 $190.92 9.36 $69.96
2024 $687.60 3.70 $185.83 10.76 $63.90
2025 $721.98 4.00 $180.50 12.38 $58.31
2026 $758.08 4.32 $175.48 14.23 $53.27
2027 $795.99 4.66 $170.81 16.37 $48.62
2028 $835.78 5.03 $166.16 18.82 $44.89
2029 $877.58 5.44 $161.31 21.64 $40.55
2030 $921.5 5.87 $157.02 24.89 $37.02
↓ ↓ ↓ ↓ ↓ ↓

88