腾讯 / bull / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((893.740775868052+0+0+22)/442.8)**(1/3)*100-100 结果: 27.41 精确值: 27.40554017577533 腾讯 / base / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((655.6598579657175+0+0+18)/442.8)**(1/3)*100-100 结果: 15.01 精确值: 15.012316921719176 腾讯 / bear / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((270.1963959379121+0+0+12)/442.8)**(1/3)*100-100 结果: -13.94 精确值: -13.943974648659179 腾讯 / terminal_price_minus_20pct ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((655.6598579657175*0.8+18)/442.8)**(1/3)*100-100 结果: 7.01 精确值: 7.0051839648922964 腾讯 / same_wealth_in_year5 ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((655.6598579657175+18)/442.8)**(1/5)*100-100 结果: 8.75 精确值: 8.754343583877741 PDD / bull / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((190.45169706860008+0+0+0)/82.21)**(1/3)*100-100 结果: 32.32 精确值: 32.318346834874404 PDD / base / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((117.69552202267917+0+0+0)/82.21)**(1/3)*100-100 结果: 12.71 精确值: 12.705496645229218 PDD / bear / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((49.4115311115621+0+0+0)/82.21)**(1/3)*100-100 结果: -15.61 精确值: -15.608011310564535 PDD / terminal_price_minus_20pct ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((117.69552202267917*0.8+0)/82.21)**(1/3)*100-100 结果: 4.63 精确值: 4.626514943055682 PDD / same_wealth_in_year5 ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((117.69552202267917+0)/82.21)**(1/5)*100-100 结果: 7.44 精确值: 7.440261886550687 快手 / bear / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((20.954480363259574+0.2+0.2+0.2)/33.66)**(1/3)*100-100 结果: -13.81 精确值: -13.8065068021683 快手 / base / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((63.0831412649775+0.5+0.5+0.5)/33.66)**(1/3)*100-100 结果: 24.26 精确值: 24.261049624273184 快手 / bull / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((106.93219833121552+0.8+0.8+0.8)/33.66)**(1/3)*100-100 结果: 48.10 精确值: 48.09645274760791 快手 / terminal_price_minus_20pct ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((63.0831412649775*0.8+1.5)/33.66)**(1/3)*100-100 结果: 15.58 精确值: 15.576575304798283 快手 / same_wealth_in_year5 ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((63.0831412649775+1.5)/33.66)**(1/5)*100-100 结果: 13.92 精确值: 13.920271322647366 美团 / bear / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((6.086466896469928+0.0+0.0+0.0)/81.75)**(1/3)*100-100 结果: -57.93 精确值: -57.93129264557537 美团 / base / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((90.23344043566097+0.0+0.0+0.0)/81.75)**(1/3)*100-100 结果: 3.35 精确值: 3.345900004366925 美团 / bull / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((191.56711563360568+0.0+0.0+0.0)/81.75)**(1/3)*100-100 结果: 32.82 精确值: 32.82436030207114 美团 / terminal_price_minus_20pct ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((90.23344043566097*0.8+0.0)/81.75)**(1/3)*100-100 结果: -4.06 精确值: -4.062164908013543 美团 / same_wealth_in_year5 ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((90.23344043566097+0.0)/81.75)**(1/5)*100-100 结果: 1.99 精确值: 1.9943115909156148 泡泡玛特 / bear / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((59.73617163995417648315484629+2.066995558475923061700859734+1.756946224704534602445730774+1.493404290998854412078871158)/154)**(1/3)*100-100 结果: -24.97 精确值: -24.967395527058798 泡泡玛特 / base / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((196.0522623216054205666871278+2.626300239004702243102268838+2.836404258125078422550450345+3.063316598775084696354486373)/154)**(1/3)*100-100 结果: 9.93 精确值: 9.929166843981577 泡泡玛特 / bull / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((369.7830736518620758287994523+2.918111376671891381224743154+3.501733652006269657469691784+4.202080382407523588963630141)/154)**(1/3)*100-100 结果: 35.18 精确值: 35.178772423127356 泡泡玛特 / terminal_price_minus_20pct ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((196.0522623216054205666871278*0.8+8.526021095904865362007205556)/154)**(1/3)*100-100 结果: 2.40 精确值: 2.402392398621984 泡泡玛特 / same_wealth_in_year5 ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((196.0522623216054205666871278+8.526021095904865362007205556)/154)**(1/5)*100-100 结果: 5.84 精确值: 5.844369900426429 MiniMax / bear / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((17.10644579922148221206723601+0+0+0)/361.4)**(1/3)*100-100 结果: -63.83 精确值: -63.82649879496493 MiniMax / base / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((313.6181729857271738878993269+0+0+0)/361.4)**(1/3)*100-100 结果: -4.62 精确值: -4.616989837118297 MiniMax / bull / equivalent terminal-wealth CAGR ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((1176.068148696476902079622476+0+0+0)/361.4)**(1/3)*100-100 结果: 48.19 精确值: 48.18859484691666 MiniMax / terminal_price_minus_20pct ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((313.6181729857271738878993269*0.8+0)/361.4)**(1/3)*100-100 结果: -11.45 精确值: -11.454257022318814 MiniMax / same_wealth_in_year5 ============================================================ 精确计算 (Exact Calculator) ============================================================ 表达式: ((313.6181729857271738878993269+0)/361.4)**(1/5)*100-100 结果: -2.80 精确值: -2.796340723991719