{
  "ticker": "TSLA",
  "type": "DCF",
  "wacc": 0.0993,
  "growth_rate": 0.0766,
  "terminal_growth": 0.025,
  "fcf_projections": [
    9.46,
    10.19,
    10.97,
    11.81,
    12.71
  ],
  "terminal_value": 175.46,
  "current_price": 170.0,
  "implied_value": 150.62
}