[
  {
    "case": "保守",
    "r": "0.08",
    "g": "0",
    "roic": "0.20",
    "cashflows_cny_yi": [
      0,
      20,
      35,
      45,
      50,
      50,
      50,
      50,
      50,
      50
    ],
    "surplus_cny_yi": "100",
    "pv_explicit": "247.904976162437593044082366092244557",
    "terminal_pe": "12.5",
    "r_minus_g": "0.08",
    "terminal_equity": "625",
    "pv_terminal": "289.495930052927800292148748932753515",
    "equity_value_cny_yi": "637.400906215365393336231115024998072",
    "hkd_per_share": "17.2110215277860129993504211022661251",
    "change_from_price": "-0.488680287350385828896303591733032528",
    "terminal_fraction": "0.454181861415667245791743450232353676"
  },
  {
    "case": "保守",
    "r": "0.09",
    "g": "0",
    "roic": "0.20",
    "cashflows_cny_yi": [
      0,
      20,
      35,
      45,
      50,
      50,
      50,
      50,
      50,
      50
    ],
    "surplus_cny_yi": "100",
    "pv_explicit": "234.636047370684181847351920245476458",
    "terminal_pe": "11.1111111111111111111111111111111111",
    "r_minus_g": "0.09",
    "terminal_equity": "555.555555555555555555555555555555556",
    "pv_terminal": "234.672670497605102224261591038193181",
    "equity_value_cny_yi": "569.308717868289284071613511283669639",
    "hkd_per_share": "15.3724045630344562398007721383356000",
    "change_from_price": "-0.543303488917574086755770287036969697",
    "terminal_fraction": "0.412206353305654272675969697353465787"
  },
  {
    "case": "基准",
    "r": "0.08",
    "g": "0.01",
    "roic": "0.20",
    "cashflows_cny_yi": [
      30,
      60,
      80,
      100,
      120,
      130,
      140,
      150,
      160,
      170
    ],
    "surplus_cny_yi": "150",
    "pv_explicit": "701.331422423422696024836393846944608",
    "terminal_pe": "13.5714285714285714285714285714285714",
    "r_minus_g": "0.07",
    "terminal_equity": "2452.85714285714285714285714285714286",
    "pv_terminal": "1136.14745577343321851798720438294351",
    "equity_value_cny_yi": "1987.47887819685591454282359822988812",
    "hkd_per_share": "53.6656622623444401902556840067071353",
    "change_from_price": "0.59434528408628758735162459912974258",
    "terminal_fraction": "0.571652593764521015640044050416423364"
  },
  {
    "case": "基准",
    "r": "0.09",
    "g": "0.01",
    "roic": "0.20",
    "cashflows_cny_yi": [
      30,
      60,
      80,
      100,
      120,
      130,
      140,
      150,
      160,
      170
    ],
    "surplus_cny_yi": "150",
    "pv_explicit": "663.490471861169508119931798078385884",
    "terminal_pe": "11.875",
    "r_minus_g": "0.08",
    "terminal_equity": "2146.25",
    "pv_terminal": "906.599194299872911167878591578299807",
    "equity_value_cny_yi": "1720.08966616104241928781038965668569",
    "hkd_per_share": "46.4456513715987272041495153436170417",
    "change_from_price": "0.37984704015444822353385369410626981",
    "terminal_fraction": "0.527065078138195776976654844832379330"
  },
  {
    "case": "乐观",
    "r": "0.08",
    "g": "0.02",
    "roic": "0.20",
    "cashflows_cny_yi": [
      70,
      100,
      130,
      160,
      200,
      230,
      260,
      290,
      320,
      350
    ],
    "surplus_cny_yi": "200",
    "pv_explicit": "1282.99018780034689262325764938774190",
    "terminal_pe": "15",
    "r_minus_g": "0.06",
    "terminal_equity": "5950",
    "pv_terminal": "2756.00125410387265878125608983981346",
    "equity_value_cny_yi": "4238.99144190421955140451373922755536",
    "hkd_per_share": "114.460729897461606107146549369761796",
    "change_from_price": "2.40049702606837807804951127064057623",
    "terminal_fraction": "0.650154946494969779467914920851758096"
  },
  {
    "case": "乐观",
    "r": "0.09",
    "g": "0.02",
    "roic": "0.20",
    "cashflows_cny_yi": [
      70,
      100,
      130,
      160,
      200,
      230,
      260,
      290,
      320,
      350
    ],
    "surplus_cny_yi": "200",
    "pv_explicit": "1212.19862805622608726175403266383199",
    "terminal_pe": "12.8571428571428571428571428571428571",
    "r_minus_g": "0.07",
    "terminal_equity": "5100",
    "pv_terminal": "2154.29511516801483841872140573061340",
    "equity_value_cny_yi": "3566.49374322424092568047543839444539",
    "hkd_per_share": "96.3020290601946634772610177865953660",
    "change_from_price": "1.86102284789645464875998270310740838",
    "terminal_fraction": "0.604037261879633406571024131864319357"
  }
]