{
  "ticker": "JPM",
  "type": "DCF",
  "wacc": 0.1128,
  "growth_rate": 0.0669,
  "terminal_growth": 0.025,
  "fcf_projections": [
    16.71,
    17.83,
    19.02,
    20.3,
    21.65
  ],
  "terminal_value": 252.71,
  "current_price": 200.0,
  "implied_value": 217.21
}