{
  "ticker": "JNJ",
  "type": "DCF",
  "wacc": 0.1168,
  "growth_rate": 0.0323,
  "terminal_growth": 0.025,
  "fcf_projections": [
    12.13,
    12.52,
    12.92,
    13.34,
    13.77
  ],
  "terminal_value": 153.78,
  "current_price": 155.0,
  "implied_value": 135.19
}