{"id":"VAL-031","title":"DCF 終值依賴度","chart":"donut","metric":"終值佔企業價值（%）","secondary":"顯式現金流現值（百萬）","x":"價值貢獻來源","y":"企業價值百分比（%）","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：預測年2","value":37.0,"unit":"%"},{"key":"min","label":"最低項：終值","value":3.0,"unit":"%"},{"key":"average","label":"平均","value":16.7,"unit":"%"},{"key":"count","label":"項目數","value":6,"unit":"項"}],"panels":[{"title":"顯式期與終值","subtitle":"終值佔企業價值（%）","chart":"donut","labels":["預測年1","預測年2","預測年3","預測年4","預測年5","終值"],"series":[{"name":"終值佔企業價值（%）","unit":"%","data":[{"name":"預測年1","value":26.2},{"name":"預測年2","value":37.0},{"name":"預測年3","value":16.9},{"name":"預測年4","value":5.0},{"name":"預測年5","value":11.9},{"name":"終值","value":3.0}]}],"columns":[],"rows":[],"x_labels":["預測年1","預測年2","預測年3","預測年4","預測年5","終值"],"y_labels":[],"calendar_range":"","x_name":"價值貢獻來源","y_name":"終值佔企業價值（%）","unit":"%"},{"title":"每年現值","subtitle":"顯式現金流現值（百萬）","chart":"bar","labels":["預測年1","預測年2","預測年3","預測年4","預測年5","終值"],"series":[{"name":"顯式現金流現值（百萬）","data":[4154.0,939.0,2511.0,923.0,4167.0,1469.0],"unit":"百萬","axis":"left"}],"columns":[],"rows":[],"x_labels":["預測年1","預測年2","預測年3","預測年4","預測年5","終值"],"y_labels":[],"calendar_range":"","x_name":"價值貢獻來源","y_name":"顯式現金流現值（百萬）","unit":"百萬"},{"title":"長期假設","subtitle":"終值佔企業價值（%） 與 顯式現金流現值（百萬）","chart":"table","labels":["預測年1","預測年2","預測年3","預測年4","預測年5","終值"],"series":[{"name":"終值佔企業價值（%）","data":[26.2,37.0,16.9,5.0,11.9,3.0],"unit":"%"}],"columns":[{"key":"label","label":"價值貢獻來源"},{"key":"value","label":"終值佔企業價值（%）"},{"key":"comparison","label":"顯式現金流現值（百萬）"},{"key":"date","label":"資料日期（示例）"}],"rows":[{"label":"預測年1","value":26.2,"comparison":4154.0,"date":"2026-10-16"},{"label":"預測年2","value":37.0,"comparison":939.0,"date":"2026-10-16"},{"label":"預測年3","value":16.9,"comparison":2511.0,"date":"2026-10-16"},{"label":"預測年4","value":5.0,"comparison":923.0,"date":"2026-10-16"},{"label":"預測年5","value":11.9,"comparison":4167.0,"date":"2026-10-16"},{"label":"終值","value":3.0,"comparison":1469.0,"date":"2026-10-16"}],"x_labels":["預測年1","預測年2","預測年3","預測年4","預測年5","終值"],"y_labels":[],"calendar_range":"","x_name":"價值貢獻來源","y_name":"資料明細","unit":""}],"rows":[{"label":"預測年1","value":26.2,"comparison":4154.0,"date":"2026-10-16"},{"label":"預測年2","value":37.0,"comparison":939.0,"date":"2026-10-16"},{"label":"預測年3","value":16.9,"comparison":2511.0,"date":"2026-10-16"},{"label":"預測年4","value":5.0,"comparison":923.0,"date":"2026-10-16"},{"label":"預測年5","value":11.9,"comparison":4167.0,"date":"2026-10-16"},{"label":"終值","value":3.0,"comparison":1469.0,"date":"2026-10-16"}],"columns":[{"key":"label","label":"價值貢獻來源"},{"key":"value","label":"終值佔企業價值（%）"},{"key":"comparison","label":"顯式現金流現值（百萬）"},{"key":"date","label":"資料日期（示例）"}]}