{
  "ticker": "AAPL",
  "type": "DCF",
  "wacc": 0.0894,
  "growth_rate": 0.085,
  "terminal_growth": 0.025,
  "fcf_projections": [
    8.13,
    8.82,
    9.57,
    10.38,
    11.26
  ],
  "terminal_value": 179.3,
  "current_price": 185.0,
  "implied_value": 153.86
}