{"id":"VAL-040","title":"現金消耗與融資後估值","chart":"matrix","metric":"情境稀釋後每股價值（報價貨幣）","secondary":"新增股份比例（%）","x":"發行折讓（%）","y":"募資金額（百萬）","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：低折讓","value":3.86,"unit":"HKD"},{"key":"min","label":"最低項：低募資","value":1.36,"unit":"HKD"},{"key":"average","label":"平均","value":2.33,"unit":"HKD"},{"key":"count","label":"項目數","value":5,"unit":"項"}],"panels":[{"title":"融資稀釋矩陣","subtitle":"情境稀釋後每股價值（報價貨幣）","chart":"matrix","labels":["低募資","中募資","高募資","低折讓","高折讓"],"series":[{"name":"情境稀釋後每股價值（報價貨幣）","data":[[0,0,0.88],[1,0,1.81],[2,0,1.25],[3,0,2.85],[4,0,2.11],[0,1,2.83],[1,1,4.8],[2,1,2.73],[3,1,6.6],[4,1,2.01],[0,2,1.1],[1,2,3.14],[2,2,1.77],[3,2,5.07],[4,2,3.54],[0,3,0.59],[1,3,0.85],[2,3,2.1],[3,3,2.25],[4,3,0.65],[0,4,1.41],[1,4,1.92],[2,4,2.82],[3,4,2.52],[4,4,0.69]],"unit":"HKD"}],"columns":[],"rows":[],"x_labels":["低募資","中募資","高募資","低折讓","高折讓"],"y_labels":["示例同業甲","示例同業乙","示例同業丙","示例同業丁","示例同業戊"],"calendar_range":"","x_name":"發行折讓（%）","y_name":"情境稀釋後每股價值（報價貨幣）","unit":"HKD"},{"title":"現金缺口","subtitle":"新增股份比例（%）","chart":"bar","labels":["低募資","中募資","高募資","低折讓","高折讓"],"series":[{"name":"新增股份比例（%）","data":[14.1,30.3,27.9,26.4,13.2],"unit":"%","axis":"left"}],"columns":[],"rows":[],"x_labels":["低募資","中募資","高募資","低折讓","高折讓"],"y_labels":[],"calendar_range":"","x_name":"發行折讓（%）","y_name":"新增股份比例（%）","unit":"%"},{"title":"發行價格假設","subtitle":"情境稀釋後每股價值（報價貨幣） 與 新增股份比例（%）","chart":"table","labels":["低募資","中募資","高募資","低折讓","高折讓"],"series":[{"name":"情境稀釋後每股價值（報價貨幣）","data":[1.36,2.5,2.13,3.86,1.8],"unit":"HKD"}],"columns":[{"key":"label","label":"發行折讓（%）"},{"key":"value","label":"情境稀釋後每股價值（報價貨幣）"},{"key":"comparison","label":"新增股份比例（%）"},{"key":"date","label":"資料日期（示例）"}],"rows":[{"label":"低募資","value":1.36,"comparison":14.1,"date":"2026-10-16"},{"label":"中募資","value":2.5,"comparison":30.3,"date":"2026-10-16"},{"label":"高募資","value":2.13,"comparison":27.9,"date":"2026-10-16"},{"label":"低折讓","value":3.86,"comparison":26.4,"date":"2026-10-16"},{"label":"高折讓","value":1.8,"comparison":13.2,"date":"2026-10-16"}],"x_labels":["低募資","中募資","高募資","低折讓","高折讓"],"y_labels":[],"calendar_range":"","x_name":"發行折讓（%）","y_name":"資料明細","unit":""}],"rows":[{"label":"低募資","value":1.36,"comparison":14.1,"date":"2026-10-16"},{"label":"中募資","value":2.5,"comparison":30.3,"date":"2026-10-16"},{"label":"高募資","value":2.13,"comparison":27.9,"date":"2026-10-16"},{"label":"低折讓","value":3.86,"comparison":26.4,"date":"2026-10-16"},{"label":"高折讓","value":1.8,"comparison":13.2,"date":"2026-10-16"}],"columns":[{"key":"label","label":"發行折讓（%）"},{"key":"value","label":"情境稀釋後每股價值（報價貨幣）"},{"key":"comparison","label":"新增股份比例（%）"},{"key":"date","label":"資料日期（示例）"}]}