{
  "ticker": "MRK",
  "type": "DCF",
  "wacc": 0.1155,
  "growth_rate": 0.0709,
  "terminal_growth": 0.025,
  "fcf_projections": [
    10.69,
    11.45,
    12.26,
    13.13,
    14.06
  ],
  "terminal_value": 159.33,
  "current_price": 130.0,
  "implied_value": 136.5
}