{"id":"VAL-023","title":"DCF 折現率與永續增長敏感度","chart":"matrix","metric":"情境每股價值（報價貨幣 / 股）","secondary":"相對現價差距（%）","x":"永續增長假設（%）","y":"WACC 假設（%）","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":"max","label":"最高項：永續增長低","value":1.47,"unit":"HKD"},{"key":"min","label":"最低項：WACC低","value":0.43,"unit":"HKD"},{"key":"average","label":"平均","value":0.78,"unit":"HKD"},{"key":"count","label":"項目數","value":5,"unit":"項"}],"panels":[{"title":"估值敏感度矩陣","subtitle":"情境每股價值（報價貨幣 / 股）","chart":"matrix","labels":["WACC低","WACC中","WACC高","永續增長低","永續增長高"],"series":[{"name":"情境每股價值（報價貨幣 / 股）","data":[[0,0,0.34],[1,0,0.26],[2,0,0.73],[3,0,0.66],[4,0,0.44],[0,1,0.46],[1,1,0.28],[2,1,0.59],[3,1,1.08],[4,1,0.42],[0,2,0.27],[1,2,0.6],[2,2,1.03],[3,2,2.8],[4,2,1.38],[0,3,0.63],[1,3,0.84],[2,3,1.33],[3,3,2.14],[4,3,0.96],[0,4,0.43],[1,4,0.62],[2,4,0.32],[3,4,0.68],[4,4,0.24]],"unit":"HKD"}],"columns":[],"rows":[],"x_labels":["WACC低","WACC中","WACC高","永續增長低","永續增長高"],"y_labels":["示例同業甲","示例同業乙","示例同業丙","示例同業丁","示例同業戊"],"calendar_range":"","x_name":"永續增長假設（%）","y_name":"情境每股價值（報價貨幣 / 股）","unit":"HKD"},{"title":"目前股價等值線","subtitle":"相對現價差距（%）","chart":"bar","labels":["WACC低","WACC中","WACC高","永續增長低","永續增長高"],"series":[{"name":"相對現價差距（%）","data":[203.0,187.0,144.0,-86.0,117.0],"unit":"bp","axis":"left"}],"columns":[],"rows":[],"x_labels":["WACC低","WACC中","WACC高","永續增長低","永續增長高"],"y_labels":[],"calendar_range":"","x_name":"永續增長假設（%）","y_name":"相對現價差距（%）","unit":"bp"},{"title":"終值佔比","subtitle":"情境每股價值（報價貨幣 / 股） 與 相對現價差距（%）","chart":"table","labels":["WACC低","WACC中","WACC高","永續增長低","永續增長高"],"series":[{"name":"情境每股價值（報價貨幣 / 股）","data":[0.43,0.52,0.8,1.47,0.69],"unit":"HKD"}],"columns":[{"key":"label","label":"永續增長假設（%）"},{"key":"value","label":"情境每股價值（報價貨幣 / 股）"},{"key":"comparison","label":"相對現價差距（%）"},{"key":"date","label":"資料日期（示例）"}],"rows":[{"label":"WACC低","value":0.43,"comparison":203.0,"date":"2026-10-16"},{"label":"WACC中","value":0.52,"comparison":187.0,"date":"2026-10-16"},{"label":"WACC高","value":0.8,"comparison":144.0,"date":"2026-10-16"},{"label":"永續增長低","value":1.47,"comparison":-86.0,"date":"2026-10-16"},{"label":"永續增長高","value":0.69,"comparison":117.0,"date":"2026-10-16"}],"x_labels":["WACC低","WACC中","WACC高","永續增長低","永續增長高"],"y_labels":[],"calendar_range":"","x_name":"永續增長假設（%）","y_name":"資料明細","unit":""}],"rows":[{"label":"WACC低","value":0.43,"comparison":203.0,"date":"2026-10-16"},{"label":"WACC中","value":0.52,"comparison":187.0,"date":"2026-10-16"},{"label":"WACC高","value":0.8,"comparison":144.0,"date":"2026-10-16"},{"label":"永續增長低","value":1.47,"comparison":-86.0,"date":"2026-10-16"},{"label":"永續增長高","value":0.69,"comparison":117.0,"date":"2026-10-16"}],"columns":[{"key":"label","label":"永續增長假設（%）"},{"key":"value","label":"情境每股價值（報價貨幣 / 股）"},{"key":"comparison","label":"相對現價差距（%）"},{"key":"date","label":"資料日期（示例）"}]}