[
  {
    "company": "tencent",
    "r": "0.08",
    "base_price_hkd": "506.6789958042317988122055200306124445318",
    "present_value_cash": "1287.371130977556288200751161434612459761",
    "present_value_terminal": "2110.460152103790080550222520832038499967",
    "bridge": "591.901",
    "terminal_share_of_total": "0.5289728739578088773947914230120152013636",
    "note": "腾讯经营资产现金加净现金及投资；快手归母现金加折后剩余现金，r的经济含义不完全相同，只作数学参数压力测试。"
  },
  {
    "company": "tencent",
    "r": "0.09",
    "base_price_hkd": "439.9645192886988212506011243543663616056",
    "present_value_cash": "1222.810533540964497397044950506261717336",
    "present_value_terminal": "1649.692281403650856800138470974838236527",
    "bridge": "591.901",
    "terminal_share_of_total": "0.4761836002740991430406993254698905293234",
    "note": "腾讯经营资产现金加净现金及投资；快手归母现金加折后剩余现金，r的经济含义不完全相同，只作数学参数压力测试。"
  },
  {
    "company": "tencent",
    "r": "0.10",
    "base_price_hkd": "390.1522553278832494851927814693959303216",
    "present_value_cash": "1162.771653419562262422169614232934691048",
    "present_value_terminal": "1317.495447663682251334094201035900295165",
    "bridge": "591.901",
    "terminal_share_of_total": "0.4288487492592394916371234425222423569239",
    "note": "腾讯经营资产现金加净现金及投资；快手归母现金加折后剩余现金，r的经济含义不完全相同，只作数学参数压力测试。"
  },
  {
    "company": "tencent",
    "r": "0.12",
    "base_price_hkd": "320.9034014360118963302501637661215641457",
    "present_value_cash": "1054.773377123207741357643670809363286131",
    "present_value_terminal": "880.2088587363520136777185887309324239900",
    "bridge": "591.901",
    "terminal_share_of_total": "0.3483377649766768466231882088847450895935",
    "note": "腾讯经营资产现金加净现金及投资；快手归母现金加折后剩余现金，r的经济含义不完全相同，只作数学参数压力测试。"
  },
  {
    "company": "kuaishou",
    "r": "0.08",
    "base_price_hkd": "53.66566226234444019025568400670713526459",
    "present_value_cash": "701.3314224234226960248363938469446083708",
    "present_value_terminal": "1136.147455773433218517987204382943508810",
    "bridge": "150",
    "terminal_share_of_total": "0.5716525937645210156400440504164233645488",
    "note": "腾讯经营资产现金加净现金及投资；快手归母现金加折后剩余现金，r的经济含义不完全相同，只作数学参数压力测试。"
  },
  {
    "company": "kuaishou",
    "r": "0.09",
    "base_price_hkd": "46.44565137159872720414951534361704178833",
    "present_value_cash": "663.4904718611695081199317980783858848601",
    "present_value_terminal": "906.5991942998729111678785915782998069249",
    "bridge": "150",
    "terminal_share_of_total": "0.5270650781381957769766548448323793292310",
    "note": "腾讯经营资产现金加净现金及投资；快手归母现金加折后剩余现金，r的经济含义不完全相同，只作数学参数压力测试。"
  },
  {
    "company": "kuaishou",
    "r": "0.10",
    "base_price_hkd": "40.87828748161131081773899138045498204467",
    "present_value_cash": "628.3744251413313245779486015516764682354",
    "present_value_terminal": "735.5309199450066780274233973002221037967",
    "bridge": "150",
    "terminal_share_of_total": "0.4858500053073393165167656739602893892669",
    "note": "腾讯经营资产现金加净现金及投资；快手归母现金加折后剩余现金，r的经济含义不完全相同，只作数学参数压力测试。"
  },
  {
    "company": "kuaishou",
    "r": "0.12",
    "base_price_hkd": "32.88775344510323642353386446260064796043",
    "present_value_cash": "565.4092716051567987182393423166785136632",
    "present_value_terminal": "502.5709520238412703292753625589656207688",
    "bridge": "150",
    "terminal_share_of_total": "0.4126265289648303101984100942038607520527",
    "note": "腾讯经营资产现金加净现金及投资；快手归母现金加折后剩余现金，r的经济含义不完全相同，只作数学参数压力测试。"
  }
]