Discounted cash flow valuation model
Under my own growth and discount rate assumptions, what is the enterprise value?
Download CSV
Sample JSON
Specification JSON
Sample as of
0700.HK Tencent Holdings | Hang Seng Index | 2025-10-16 – 2026-10-16 | HKD
- Latest value
- 1.91 HKD
- Period average
- 2.06 HKD
- Period high
- 2.21 HKD
- Period low
- 1.91 HKD
FCFF by year
DCF scenario value per share (quote currency / share) (Multi-series)
Enterprise value to equity value
Margin of safety (%) (Bar)
Assumptions and margin of safety
DCF scenario value per share (quote currency / share) and Margin of safety (%) (Table)
Sample data rows
| Forecast year | DCF scenario value per share (quote currency / share) | Margin of safety (%) | Data date (sample) |
|---|---|---|---|
| 2025Q4 | 1.98 | 21.09 | 2025-12-31 |
| 2026Q1 | 2.21 | 19.76 | 2026-03-31 |
| 2026Q2 | 2.14 | -0.41 | 2026-06-30 |
| 2026Q3 | 1.91 | -16.68 | 2026-09-30 |