{
  "ticker": "GOOGL",
  "type": "DCF",
  "wacc": 0.1009,
  "growth_rate": 0.0882,
  "terminal_growth": 0.025,
  "fcf_projections": [
    14.09,
    15.34,
    16.69,
    18.16,
    19.76
  ],
  "terminal_value": 267.01,
  "current_price": 175.0,
  "implied_value": 227.7
}