{
  "ticker": "AMZN",
  "fiscal_year": 2024,
  "metrics": {
    "Revenue": 383285.0,
    "EBITDA": 13472.8,
    "Total Debt": 126652.8,
    "Cash": 53888.0,
    "Net Debt": 72764.8,
    "Net Income": 95821.25
  },
  "ratios": {
    "Leverage (Debt/EBITDA)": 9.4,
    "Interest Coverage": 2.13
  },
  "valuation": {
    "dcf": {
      "enterprise_value": 169068.58134262182,
      "equity_value": 96303.78134262182,
      "share_price": 6.420252089508121,
      "wacc": 0.09,
      "growth_rate": 0.03,
      "base_fcf": 9430.96,
      "mock_shares": 15000.0
    },
    "risk_model": {
      "z_score": 2.02,
      "pd_category": "Grey",
      "regulatory_rating": "DOUBTFUL (Grade 5)",
      "lgd": 0.45,
      "pd_1yr": 0.02,
      "credit_rating": "BBB",
      "rationale": "Z-Score 2.02, Leverage 9.4x"
    },
    "forward_view": {
      "price_targets": {
        "bull": 8.03,
        "base": 6.42,
        "bear": 4.82
      },
      "conviction_score": 85,
      "rationale": "Strong fundamentals extracted from 10-K."
    }
  },
  "consensus": {
    "revenue": {
      "mean": 385006.4591725302,
      "high": 423507.10508978326,
      "low": 346505.81325527723,
      "system_delta_pct": -0.0044712475116132815
    },
    "ebitda": {
      "mean": 14306.832806788496,
      "high": 16452.857727806768,
      "low": 12160.80788577022,
      "system_delta_pct": -0.05829611753013243
    },
    "sentiment": "BEARISH"
  },
  "source": "RAG Extraction (10-K)"
}