{
  "ticker": "AMZN",
  "type": "DCF",
  "wacc": 0.1131,
  "growth_rate": 0.0566,
  "terminal_growth": 0.025,
  "fcf_projections": [
    12.07,
    12.75,
    13.47,
    14.24,
    15.04
  ],
  "terminal_value": 175.12,
  "current_price": 180.0,
  "implied_value": 151.49
}