{
  "ticker": "V",
  "type": "DCF",
  "wacc": 0.098,
  "growth_rate": 0.0537,
  "terminal_growth": 0.025,
  "fcf_projections": [
    14.99,
    15.79,
    16.64,
    17.53,
    18.47
  ],
  "terminal_value": 259.24,
  "current_price": 280.0,
  "implied_value": 225.35
}