DCF sensitivity to discount rate and perpetual growth
How sensitive is the valuation conclusion to the two most critical assumptions?
CSV 다운로드
샘플 JSON
사양 JSON
샘플 기준일
0700.HK Tencent Holdings | Hang Seng Index | 2025-10-16 – 2026-10-16 | HKD
- Highest item: Low perpetual growth
- 1.47 HKD
- Lowest item: Low WACC
- 0.43 HKD
- Average
- 0.78 HKD
- Number of items
- 5 items
Valuation sensitivity matrix
Scenario value per share (quote currency / share) (매트릭스)
Current share price iso-line
Gap to current price (%) (막대)
Terminal value share
Scenario value per share (quote currency / share) and Gap to current price (%) (표)
샘플 데이터 행
| Perpetual growth assumption (%) | Scenario value per share (quote currency / share) | Gap to current price (%) | Data date (sample) |
|---|---|---|---|
| Low WACC | 0.43 | 203 | 2026-10-16 |
| Mid WACC | 0.52 | 187 | 2026-10-16 |
| High WACC | 0.8 | 144 | 2026-10-16 |
| Low perpetual growth | 1.47 | -86 | 2026-10-16 |
| High perpetual growth | 0.69 | 117 | 2026-10-16 |