{"id":"VAL-022","title":"現金流折現估值模型","chart":"multi","metric":"DCF 每股情境價值（報價貨幣 / 股）","secondary":"安全邊際（%）","x":"預測年度","y":"FCFF / 股價","sample":true,"as_of":"2026-10-16","symbol":"0700.HK","period":"1Y","benchmark":"HSI","symbol_name":"騰訊控股","benchmark_name":"恒生指數","currency":"HKD","period_start":"2025-10-16","period_end":"2026-10-16","summary":[{"key":"latest","label":"最新值","value":1.91,"unit":"HKD"},{"key":"average","label":"期間平均","value":2.06,"unit":"HKD"},{"key":"high","label":"期間最高","value":2.21,"unit":"HKD"},{"key":"low","label":"期間最低","value":1.91,"unit":"HKD"}],"panels":[{"title":"逐年 FCFF","subtitle":"DCF 每股情境價值（報價貨幣 / 股）","chart":"multi","labels":["2025Q4","2026Q1","2026Q2","2026Q3"],"series":[{"name":"DCF 每股情境價值（報價貨幣 / 股）","data":[1.98,2.21,2.14,1.91],"unit":"HKD","axis":"left"},{"name":"20期平滑值","data":[1.66,1.67,1.65,1.63],"unit":"HKD","axis":"left"}],"columns":[],"rows":[],"x_labels":["2025Q4","2026Q1","2026Q2","2026Q3"],"y_labels":[],"calendar_range":"","x_name":"預測年度","y_name":"DCF 每股情境價值（報價貨幣 / 股）","unit":"HKD"},{"title":"企業至股權價值","subtitle":"安全邊際（%）","chart":"bar","labels":["2025Q4","2026Q1","2026Q2","2026Q3"],"series":[{"name":"安全邊際（%）","data":[21.09,19.76,-0.41,-16.68],"unit":"%","axis":"left"}],"columns":[],"rows":[],"x_labels":["2025Q4","2026Q1","2026Q2","2026Q3"],"y_labels":[],"calendar_range":"","x_name":"預測年度","y_name":"安全邊際（%）","unit":"%"},{"title":"假設與安全邊際","subtitle":"DCF 每股情境價值（報價貨幣 / 股） 與 安全邊際（%）","chart":"table","labels":["2025Q4","2026Q1","2026Q2","2026Q3"],"series":[{"name":"DCF 每股情境價值（報價貨幣 / 股）","data":[1.98,2.21,2.14,1.91],"unit":"HKD"}],"columns":[{"key":"label","label":"預測年度"},{"key":"value","label":"DCF 每股情境價值（報價貨幣 / 股）"},{"key":"comparison","label":"安全邊際（%）"},{"key":"date","label":"資料日期（示例）"}],"rows":[{"label":"2025Q4","value":1.98,"comparison":21.09,"date":"2025-12-31"},{"label":"2026Q1","value":2.21,"comparison":19.76,"date":"2026-03-31"},{"label":"2026Q2","value":2.14,"comparison":-0.41,"date":"2026-06-30"},{"label":"2026Q3","value":1.91,"comparison":-16.68,"date":"2026-09-30"}],"x_labels":["2025Q4","2026Q1","2026Q2","2026Q3"],"y_labels":[],"calendar_range":"","x_name":"預測年度","y_name":"資料明細","unit":""}],"rows":[{"label":"2025Q4","value":1.98,"comparison":21.09,"date":"2025-12-31"},{"label":"2026Q1","value":2.21,"comparison":19.76,"date":"2026-03-31"},{"label":"2026Q2","value":2.14,"comparison":-0.41,"date":"2026-06-30"},{"label":"2026Q3","value":1.91,"comparison":-16.68,"date":"2026-09-30"}],"columns":[{"key":"label","label":"預測年度"},{"key":"value","label":"DCF 每股情境價值（報價貨幣 / 股）"},{"key":"comparison","label":"安全邊際（%）"},{"key":"date","label":"資料日期（示例）"}]}