{
  "ticker": "CVX",
  "type": "DCF",
  "wacc": 0.1078,
  "growth_rate": 0.0987,
  "terminal_growth": 0.025,
  "fcf_projections": [
    11.24,
    12.35,
    13.57,
    14.91,
    16.39
  ],
  "terminal_value": 202.75,
  "current_price": 160.0,
  "implied_value": 171.41
}