{
  "ticker": "MA",
  "type": "DCF",
  "wacc": 0.1117,
  "growth_rate": 0.0596,
  "terminal_growth": 0.025,
  "fcf_projections": [
    15.07,
    15.97,
    16.92,
    17.93,
    18.99
  ],
  "terminal_value": 224.48,
  "current_price": 470.0,
  "implied_value": 193.9
}