{
  "ticker": "PG",
  "type": "DCF",
  "wacc": 0.1165,
  "growth_rate": 0.0789,
  "terminal_growth": 0.025,
  "fcf_projections": [
    10.56,
    11.4,
    12.29,
    13.27,
    14.31
  ],
  "terminal_value": 160.34,
  "current_price": 165.0,
  "implied_value": 136.64
}