{
  "ticker": "UNH",
  "type": "DCF",
  "wacc": 0.0801,
  "growth_rate": 0.0267,
  "terminal_growth": 0.025,
  "fcf_projections": [
    21.76,
    22.34,
    22.94,
    23.55,
    24.18
  ],
  "terminal_value": 449.53,
  "current_price": 480.0,
  "implied_value": 397.01
}