data:=array(("含义":"EBIT","数值":12834.16),("含义":"折旧与摊销","数值":2319.98),("含义":"追加营运资本","数值":534.22),("含义":"资本支出","数值":4497.2));
G:=array(
("含义":"年数","高速增长阶段":5.00,"稳定增长阶段":1.00),
("含义":"EBIT增长率（％）","高速增长阶段":10.00,"稳定增长阶段":3.00),
("含义":"折旧增长率（％）","高速增长阶段":10.00,"稳定增长阶段":3.00),
("含义":"追加运营资本增长率（％）","高速增长阶段":10.00,"稳定增长阶段":3.00),
("含义":"资本支出增长率（％）","高速增长阶段":10.00,"稳定增长阶段":3.00),
("含义":"无风险利率Rf（％）","高速增长阶段":2.8,"稳定增长阶段":3.4),
("含义":"预期收益率Rm（％）","高速增长阶段":10.00,"稳定增长阶段":10.00),
("含义":"税率T（％）","高速增长阶段":18.00,"稳定增长阶段":18.00),
("含义":"债务成本Kd（％）","高速增长阶段":4.1,"稳定增长阶段":5.33),
("含义":"资产负债率δ（％）","高速增长阶段":40.00,"稳定增长阶段":40.00));
RETURN EV_FCFF_I(Data,G,2);