DCF terminal value dependence
How much of the valuation comes from assumptions beyond year five that are hard to observe?
CSV 다운로드
샘플 JSON
사양 JSON
샘플 기준일
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 (%) (도넛)
Present value by year
Present value of explicit cash flows (million) (막대)
Long-term assumptions
Terminal value as share of enterprise value (%) and Present value of explicit cash flows (million) (표)
샘플 데이터 행
| 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 |