sample_input_market_implied_growth_two_stage.json

{
  "ticker": "AAPL",
  "market": "US",
  "valuation_model": "two_stage",
  "market_inputs": {
    "market_price": 225.0
  },
  "market_implied_growth": {
    "enabled": true
  },
  "sensitivity": {
    "enabled": true
  },
  "assumptions": {
    "effective_tax_rate": 0.19,
    "marginal_tax_rate": 0.21,
    "risk_free_rate": 0.043,
    "equity_risk_premium": 0.0475,
    "beta": 0.92,
    "pre_tax_cost_of_debt": 0.037,
    "equity_weight": 0.92,
    "debt_weight": 0.08,
    "terminal_growth_rate": 0.03,
    "stage1_growth_rate": 0.09,
    "stage1_years": 8
  },
  "fundamentals": {
    "fcff_anchor": 103000000000.0,
    "fcff_anchor_method": "manual_input",
    "net_debt": 30000000000.0,
    "shares_out": 14750000000.0
  }
}