DCF terminal value dependence
How much of the valuation comes from assumptions beyond year five that are hard to observe?
CSVをダウンロード
サンプルJSON
仕様JSON
サンプル基準日
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 (%) (ドーナツ)
Present value by year
Present value of explicit cash flows (million) (棒)
Long-term assumptions
Terminal value as share of enterprise value (%) and Present value of explicit cash flows (million) (表)
サンプルデータ行
| 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 |