NVDA_three_stage_provider_market_implied.json

{
  "ticker": "NVDA",
  "market": "US",
  "provider": "yahoo",
  "statement_frequency": "A",
  "valuation_model": "three_stage",
  "normalization": {
    "provider": "yahoo",
    "use_cache": true,
    "refresh": false
  },
  "sensitivity": {
    "enabled": false
  },
  "assumptions": {
    "effective_tax_rate": 0.17,
    "marginal_tax_rate": 0.21,
    "risk_free_rate": 0.043,
    "equity_risk_premium": 0.05,
    "beta": 1.35,
    "pre_tax_cost_of_debt": 0.043,
    "equity_weight": 0.95,
    "debt_weight": 0.05,
    "terminal_growth_rate": 0.03,
    "stage1_growth_rate": 0.255,
    "stage1_years": 5,
    "stage2_end_growth_rate": 0.11,
    "stage2_years": 5,
    "stage2_decay_mode": "linear"
  }
}