{
  "mcap": 5012.5170628,
  "pe_price_eps": 39.387614678899084,
  "pe_mcap_netincome": 38.87781790739161,
  "ps": 10.737510925554226,
  "ev_sales": 10.604327684797022,
  "fcf_yield": 2.726833610490468,
  "normalized_profit": 127.31138564,
  "scenarios10": [
    {
      "name": "悲观",
      "growth": 0,
      "g": 0.01,
      "p": 0.3,
      "profit": 127.31138564,
      "pe": 10.666666666666664,
      "irr": -10.242546936550402
    },
    {
      "name": "基准",
      "growth": 0.07,
      "g": 0.025,
      "p": 0.5,
      "profit": 250.44076506014142,
      "pe": 11.999999999999998,
      "irr": -2.9869979447862756
    },
    {
      "name": "乐观",
      "growth": 0.11,
      "g": 0.04,
      "p": 0.2,
      "profit": 361.49062015174184,
      "pe": 13.999999999999998,
      "irr": 2.0960455762224033
    }
  ],
  "reverse_dcf_growth": 0.17078324926402033,
  "reverse_dcf_base_fcf": 120,
  "reverse_dcf_r": 0.1,
  "reverse_dcf_g": 0.03,
  "reverse_dcf_no_extra_netcash": true,
  "three_year": [
    {
      "name": "悲观",
      "eps3": 8.103663119999998,
      "pe": 22,
      "future_price": 178.28058863999996,
      "present_value": 133.9448449586776,
      "cagr": -0.196333316805417
    },
    {
      "name": "基准",
      "eps3": 10.84612032,
      "pe": 28,
      "future_price": 303.69136896000003,
      "present_value": 228.16782040570996,
      "cagr": -0.040189651975216956
    },
    {
      "name": "乐观",
      "eps3": 12.756093840000002,
      "pe": 34,
      "future_price": 433.7071905600001,
      "present_value": 325.850631525169,
      "cagr": 0.08087005638590883
    }
  ],
  "strict_shortterm_netcash_billion": -21.945,
  "ai_profit_bridge_billion": {
    "gross_low": 5.0,
    "gross_high": 14.0,
    "net_low": -5.0,
    "net_high": 9.0
  },
  "cashflow_dcf_sensitivity": {
    "110": 0.18260035316081813,
    "120": 0.17078324926402033,
    "130": 0.15994033259042462
  }
}