{
  "ticker": "HD",
  "type": "DCF",
  "wacc": 0.102,
  "growth_rate": 0.0505,
  "terminal_growth": 0.025,
  "fcf_projections": [
    19.37,
    20.34,
    21.37,
    22.45,
    23.59
  ],
  "terminal_value": 314.13,
  "current_price": 350.0,
  "implied_value": 273.36
}