{
    "id": "VAL-024",
    "category": "VAL",
    "title": "反向 DCF 隱含成長",
    "question": "目前股價需要公司未來做到多高的增長？",
    "chart": "line",
    "metric": "價格隱含收入成長（%）",
    "secondary": "目標 EBIT 利潤率（%）",
    "x": "利潤率情境",
    "y": "隱含增長（%）",
    "panels": [
        "隱含增長解",
        "歷史增長對照",
        "模型假設"
    ],
    "filters": [
        "股票 / 同業池",
        "估值日期",
        "倍數 / 假設情境"
    ],
    "apis": [
        "FUND",
        "EOD",
        "USER"
    ],
    "calculation": "給定 USER 的利潤率、再投資、稅率、WACC、終值假設，用數值求根找出能使 DCF 等於目前企業價值的收入成長率。",
    "caveat": "可能無解或多解；結果只是在指定假設下的隱含要求，不是市場共識預測。；預覽數值全為合成示例，非即時行情。非美股及港股欄位、歷史深度按股票實際覆蓋。",
    "data_class": "用戶資料",
    "complexity": "高",
    "audience": "進階",
    "reach": 8,
    "frequency": 7,
    "decision": 10,
    "clarity": 8,
    "sample_labels": [
        "低利潤率",
        "基準利潤率",
        "高利潤率",
        "目前股價要求"
    ],
    "cadence": "使用者修改持倉、核銷或情境時重算；收市後更新價格；新財報入庫後重算",
    "category_name": "估值",
    "score": 82.0,
    "requires_user_input": true,
    "requires_extra_plan": false,
    "source_urls": [
        "https://eodhd.com/financial-apis/stock-etfs-fundamental-data-feeds",
        "https://eodhd.com/financial-apis/api-for-historical-data-and-volumes"
    ],
    "rank": 287,
    "stage": "P2",
    "svg_file": "mockups/0287-VAL-024.svg",
    "demo_fingerprint": "48c22c64eb1a19f4",
    "collection": "catalogue",
    "sample_annotation": {
        "sample": true,
        "as_of": "2026-10-16",
        "notice": "Charts and tables for this report are generated, deterministic synthetic sample observations for educational layout and unit demonstration only. No provider, market data or analysis engine is called, and nothing here is a statement about real securities.",
        "notice_zh": "此報告的圖表與數據為確定性生成的合成示例數據，僅供教育及版面展示；並無連接任何資料供應商或實際分析引擎，不代表任何真實證券的表現。",
        "default_filters": {
            "symbol": "0700.HK",
            "period": "1Y",
            "benchmark": "HSI"
        },
        "filters": {
            "symbol": [
                "0700.HK",
                "0005.HK",
                "AAPL.US",
                "MSFT.US",
                "SPY.US",
                "BTC-USD.CC"
            ],
            "period": [
                "1Y",
                "3Y",
                "5Y"
            ],
            "benchmark": [
                "HSI",
                "SPX",
                "BTC"
            ]
        },
        "library": {
            "version": "2026-10-19",
            "source": "https://chatgpt.com/share/6ad67223-c610-83e8-adb2-33aaf792e584",
            "sample": true
        }
    }
}