{
"data": {
"symbol": "AAPL",
"assumptions": {
"discount_rate": 0.09,
"terminal_growth": 0.025,
"stage1_years": 5,
"stage1_growth": 0,
"growth_source": "historical_cagr",
"base_fcf_override_used": false
},
"inputs": {
"base_fcf": 0,
"base_fcf_source": "latest_fiscal_year",
"base_fcf_year": "string",
"fcf_3y_median": 0,
"fcf_history": [
{
"end": "2024-09-28",
"operating_cash_flow": 0,
"capex": 0,
"fcf": 0
}
],
"shares_outstanding": 0,
"shares_source": "string",
"total_debt": 0,
"debt_source": "string",
"cash": 0,
"net_debt": 0,
"net_debt_partial": false,
"current_price": 0,
"as_of": "string"
},
"outputs": {
"enterprise_value": 0,
"equity_value": 0,
"intrinsic_value_per_share": 0,
"margin_of_safety": 0,
"dcf_applicable": true,
"warning": "string"
},
"stage1_projections": [
{
"year": 1,
"fcf": 0,
"present_value": 0
}
],
"sensitivity": [
{
"discount_rate": 0.0825,
"stage1_growth": 0.06,
"intrinsic_per_share": 0
}
],
"disclaimer": "This is a model-derived discounted-cash-flow estimate...",
"source": "sec_edgar_xbrl"
},
"meta": {
"endpoint": "/api/v1/fred/us/cpi",
"data_time": "2026-04-16T14:30:00Z",
"response_time": "2026-04-16T14:30:12Z",
"provider": "Sugra API v1.0.1",
"source": "string",
"attribution": "string",
"fallback_used": true,
"fallback_chain": [
"string"
],
"cached": true,
"stale": true
}
}