{
  "ticker": "NVDA",
  "type": "DCF",
  "wacc": 0.0821,
  "growth_rate": 0.0422,
  "terminal_growth": 0.025,
  "fcf_projections": [
    74.34,
    77.48,
    80.75,
    84.16,
    87.71
  ],
  "terminal_value": 1573.4,
  "current_price": 950.0,
  "implied_value": 1379.35
}