In order to calculate intrinsic value, you take those cash flows that you expect to be generated and you discount them back to their present value - in our case, at the long-term Treasury rate.

Secondly, we ran the S-W method with spot curves of China's government bonds with maturities of 1-50 years as the input and performed sensitivity analyses on important parameters.