三模型对比快照
仅用于标记，不自动拉取数据
Y5 总回报IRR
18.7%
Y10 总回报IRR
12.8%
Y5 目标价
$318.1
Y10 目标价
$451.2
退出 PE 路径
45.9x → 25x
压缩 46%| 年度 | 阶段 | EPS增速 | EPS ($) | PE | 股价 ($) | 每股分红 | 累计分红 | 股本变动 | 总回报IRR |
|---|---|---|---|---|---|---|---|---|---|
| Y0（当前） | 基准 | — | $2.94 | 45.9x | $135.0 | — | — | 100.0% | — |
| Y1 | 高增长 | 25.0% | $3.68 | 43.8x | $161.1 | — | — | 98.0% | 19.3% |
| Y2 | 高增长 | 25.0% | $4.59 | 41.7x | $191.7 | — | — | 96.0% | 19.2% |
| Y3 | 高增长 | 25.0% | $5.74 | 39.6x | $227.6 | — | — | 94.1% | 19.0% |
| Y4 | 高增长 | 25.0% | $7.18 | 37.6x | $269.5 | — | — | 92.2% | 18.9% |
| Y5 | 高增长 | 25.0% | $8.97 | 35.5x | $318.1 | — | — | 90.4% | 18.7% |
| Y6 | 中增长 | 15.0% | $10.32 | 33.4x | $344.3 | — | — | 88.6% | 16.9% |
| Y7 | 中增长 | 15.0% | $11.87 | 31.3x | $371.1 | — | — | 86.8% | 15.5% |
| Y8 | 中增长 | 15.0% | $13.65 | 29.2x | $398.2 | — | — | 85.1% | 14.5% |
| Y9 | 中增长 | 15.0% | $15.69 | 27.1x | $425.1 | — | — | 83.4% | 13.6% |
| Y10 | 中增长 | 15.0% | $18.05 | 25.0x | $451.2 | — | — | 81.7% | 12.8% |