{
  "ticker": "PEP",
  "type": "DCF",
  "wacc": 0.1027,
  "growth_rate": 0.047,
  "terminal_growth": 0.025,
  "fcf_projections": [
    7.74,
    8.1,
    8.48,
    8.88,
    9.3
  ],
  "terminal_value": 122.62,
  "current_price": 170.0,
  "implied_value": 106.91
}