[
  {
    "case": "基准现金路径不变，仅改变投资者要求回报",
    "r": "0.10",
    "g": "0.01",
    "cashflows_cny_yi": [
      30,
      60,
      80,
      100,
      120,
      130,
      140,
      150,
      160,
      170
    ],
    "surplus_cny_yi": "150",
    "pv_explicit": "628.374425141331324577948601551676468",
    "pv_terminal": "735.530919945006678027423397300222105",
    "equity_value_cny_yi": "1513.90534508633800260537199885189857",
    "hkd_per_share": "40.8782874816113108177389913804549820",
    "terminal_fraction_of_equity": "0.485850005307339316516765673960289391"
  },
  {
    "case": "基准现金路径不变，仅改变投资者要求回报",
    "r": "0.12",
    "g": "0.01",
    "cashflows_cny_yi": [
      30,
      60,
      80,
      100,
      120,
      130,
      140,
      150,
      160,
      170
    ],
    "surplus_cny_yi": "150",
    "pv_explicit": "565.409271605156798718239342316678514",
    "pv_terminal": "502.570952023841270329275362558965621",
    "equity_value_cny_yi": "1217.98022362899806904751470487564414",
    "hkd_per_share": "32.8877534451032364235338644626006481",
    "terminal_fraction_of_equity": "0.412626528964830310198410094203860750"
  }
]