{
  "ticker": "AAPL",
  "fiscal_year": 2024,
  "metrics": {
    "Revenue": 394300.0,
    "EBITDA": 137879.5,
    "Total Debt": 111000.0,
    "Cash": 29965.0,
    "Net Debt": 81035.0,
    "Net Income": 100900.0
  },
  "ratios": {
    "Leverage (Debt/EBITDA)": 0.81,
    "Interest Coverage": 24.84
  },
  "valuation": {
    "dcf": {
      "enterprise_value": 1730233.6159692141,
      "equity_value": 1649198.6159692141,
      "share_price": 109.94657439794761,
      "wacc": 0.09,
      "growth_rate": 0.03,
      "base_fcf": 96515.65,
      "mock_shares": 15000.0
    },
    "risk_model": {
      "z_score": 3.0,
      "pd_category": "Grey",
      "regulatory_rating": "PASS (Grade 1)",
      "lgd": 0.45,
      "pd_1yr": 0.02,
      "credit_rating": "BBB",
      "rationale": "Z-Score 3.00, Leverage 0.8x"
    },
    "forward_view": {
      "price_targets": {
        "bull": 137.43,
        "base": 109.95,
        "bear": 82.46
      },
      "conviction_score": 85,
      "rationale": "Strong fundamentals extracted from 10-K."
    }
  },
  "consensus": {
    "revenue": {
      "mean": 388851.0634828373,
      "high": 427736.16983112105,
      "low": 349965.9571345536,
      "system_delta_pct": 0.014012914014836463
    },
    "ebitda": {
      "mean": 129456.9708777581,
      "high": 148875.5165094218,
      "low": 110038.42524609438,
      "system_delta_pct": 0.0650604526363823
    },
    "sentiment": "BULLISH"
  },
  "source": "RAG Extraction (10-K)"
}