{
  "ticker": "KO",
  "type": "DCF",
  "wacc": 0.1135,
  "growth_rate": 0.0547,
  "terminal_growth": 0.025,
  "fcf_projections": [
    2.58,
    2.72,
    2.87,
    3.02,
    3.19
  ],
  "terminal_value": 36.95,
  "current_price": 60.0,
  "implied_value": 32.01
}