按照你说的算!!!!!! 0.99EPS of last 12 Month $ 0.0450
Assumed Growth Rate 20.00 %
Rate of Return Benchmark 10.00 %
Discount Factor Q 0.91
Year Earning Present Value
1 0.054 0.049
2 0.065 0.054
3 0.078 0.058
4 0.093 0.064
5 0.112 0.070
6 0.112
Onwards 0.695
Total Sum 0.990
0.99也不错了