{
  "units": "USD billions; reported study values, not a revised valuation",
  "operating_income": 7.788,
  "lease_adjustment": 0.0397594,
  "rd_adjustment": 2.6745714,
  "tax_rate_assumption": 0.21,
  "after_tax_adjusted_operating_income": 8.2968414,
  "reinvestment": 1.8205714,
  "fcff": 6.47627,
  "pv_explicit_flows": [
    6.9983247,
    7.5624626,
    8.1720758,
    8.8308301,
    9.542687
  ],
  "pv_terminal": 148.8981828,
  "reported_operating_value": 190.0045629,
  "cash": 8.45,
  "report_debt_input": 29.663,
  "reported_equity_value": 168.7915629,
  "shares_billions": 1.114,
  "reported_value_per_share": 151.5184586,
  "stable_wacc_assumption": 0.0865,
  "stable_growth_assumption": 0.0533
}