文档介绍：Analysis(USDinmillions,exceptpersharedata)AssumptionsBottom-(forBottom-UpBeta)%TickerNameBetaDebtEquityEquityBeta(2)Risk-FreeRateofReturn(Rf)(1)%SZSE:000527GDMideaHoldingCo.,,,%(Rm-Rf)%SZSE:000651GreeElectricAppliances,,,%%SZSE:002242JoyoungCo.,,%:DEERD/(D+P+E)%SZSE:002032ZhejiangSuporCo.,,%:DEERD/%SEHK:1169HaierElectronicsGroupCo.,,%:DEERCostofDebt(Rd)%NASDAQ:DEERCostofPreferred(Rp)%:%:DEERD/%ChooseUSNASDAQ:%-10yearsNASDAQ:DEERLeveredBeta(3)(Rm-Rf)%NASDAQ:DEERPre-TaxCostofDebtMultipliedby:NASDAQ:DEERBottom-/(D+P+E)%%%%%%%%%%%%%%%%%%%%%%%%Add:Risk-FreeRateofReturn(Rf)(1)%%%%%%%%%%%%%%%%Add:%%%%%%%%%%%%%%%%%%%%%%%%%%%%%%%%Multipliedby:NASDAQ:DEERE/(D+P+E)%