{
  "ticker": "NFLX",
  "fiscal_year": 2024,
  "metrics": {
    "Revenue": 383285.0,
    "EBITDA": 6196.3,
    "Total Debt": 11124.0,
    "Cash": 6082.0,
    "Net Debt": 5042.0,
    "Net Income": 95821.25
  },
  "ratios": {
    "Leverage (Debt/EBITDA)": 1.8,
    "Interest Coverage": 11.14
  },
  "valuation": {
    "dcf": {
      "enterprise_value": 77756.63934544325,
      "equity_value": 72714.63934544325,
      "share_price": 4.84764262302955,
      "wacc": 0.09,
      "growth_rate": 0.03,
      "base_fcf": 4337.41,
      "mock_shares": 15000.0
    },
    "risk_model": {
      "z_score": 9.87,
      "pd_category": "Safe",
      "regulatory_rating": "PASS (Grade 2)",
      "lgd": 0.45,
      "pd_1yr": 0.005,
      "credit_rating": "AA",
      "rationale": "Z-Score 9.87, Leverage 1.8x"
    },
    "forward_view": {
      "price_targets": {
        "bull": 6.06,
        "base": 4.85,
        "bear": 3.64
      },
      "conviction_score": 85,
      "rationale": "Strong fundamentals extracted from 10-K."
    }
  },
  "consensus": {
    "revenue": {
      "mean": 364227.8821526832,
      "high": 400650.67036795156,
      "low": 327805.09393741493,
      "system_delta_pct": 0.05232196320249886
    },
    "ebitda": {
      "mean": 6499.5957751564865,
      "high": 7474.535141429959,
      "low": 5524.656408883014,
      "system_delta_pct": -0.04666379043382649
    },
    "sentiment": "BULLISH"
  },
  "source": "RAG Extraction (10-K)"
}