Equity value under capital structure stress
For the same business valuation, how much does shareholder value fall if cash drains away or debt increases?
CSV 다운로드
샘플 JSON
사양 JSON
샘플 기준일
0700.HK Tencent Holdings | Hang Seng Index | 2025-10-16 – 2026-10-16 | HKD
- Highest item: Cash reduced
- 568.51 HKD
- Lowest item: Debt unchanged
- 510.18 HKD
- Average
- 542.25 HKD
- Number of items
- 4 items
Cash and debt matrix
Stressed equity value (quote currency / share) (매트릭스)
Equity value sensitivity
Change in net debt (million) (막대)
Fixed EV assumption
Stressed equity value (quote currency / share) and Change in net debt (million) (표)
샘플 데이터 행
| Cash reduction (million) | Stressed equity value (quote currency / share) | Change in net debt (million) | Data date (sample) |
|---|---|---|---|
| Cash unchanged | 561.31 | -167 | 2026-10-16 |
| Cash reduced | 568.51 | 1532 | 2026-10-16 |
| Debt unchanged | 510.18 | -3071 | 2026-10-16 |
| Debt increased | 529 | -1342 | 2026-10-16 |