{
  "ticker": "MSFT",
  "type": "DCF",
  "wacc": 0.1045,
  "growth_rate": 0.0943,
  "terminal_growth": 0.025,
  "fcf_projections": [
    26.24,
    28.72,
    31.42,
    34.39,
    37.63
  ],
  "terminal_value": 484.93,
  "current_price": 405.0,
  "implied_value": 411.57
}