DCF terminal value dependence
How much of the valuation comes from assumptions beyond year five that are hard to observe?
Download CSV
Sample JSON
Specification JSON
Sample as of
0700.HK Tencent Holdings | Hang Seng Index | 2025-10-16 – 2026-10-16 | HKD
- Highest item: Forecast year 2
- 37 %
- Lowest item: Terminal value
- 3 %
- Average
- 16.7 %
- Number of items
- 6 items
Explicit period and terminal value
Terminal value as share of enterprise value (%) (Donut)
Present value by year
Present value of explicit cash flows (million) (Bar)
Long-term assumptions
Terminal value as share of enterprise value (%) and Present value of explicit cash flows (million) (Table)
Sample data rows
| Source of value contribution | Terminal value as share of enterprise value (%) | Present value of explicit cash flows (million) | Data date (sample) |
|---|---|---|---|
| Forecast year 1 | 26.2 | 4154 | 2026-10-16 |
| Forecast year 2 | 37 | 939 | 2026-10-16 |
| Forecast year 3 | 16.9 | 2511 | 2026-10-16 |
| Forecast year 4 | 5 | 923 | 2026-10-16 |
| Forecast year 5 | 11.9 | 4167 | 2026-10-16 |
| Terminal value | 3 | 1469 | 2026-10-16 |