{"slug":"cowork-os-dcf-valuation","source_name":"cowork-os/dcf-valuation","name":"Cowork OS/Dcf Valuation","description":"Discounted cash flow valuation with WACC calculation, free cash flow projection, terminal value estimation, sensitivity analysis, and enterprise-to-equity value bridge.","version":2,"lift":{"pass_rate_delta_pts":17.39,"pass_rate_pct":73.9,"total_cases":23,"passed_cases":17,"tokens_delta_pct":31.9,"turns_delta_pct":0,"verdict":"mixed","benchmark_model":"gemini-3.6-flash","grading_method":"judged","completed_at":"2026-08-20T17:14:34.400383+00:00"},"skill_score":0.7391,"benchmark_models":[{"model":"gemini-3.6-flash","headline":true,"delta_pts":17.39,"with_pass_pct":73.9,"without_pass_pct":56.5,"tokens_delta_pct":31.9,"turns_delta_pct":0,"total_cases":23,"cases_aggregated":23,"verdict":"mixed","never_hurt":false,"completed_at":"2026-08-20T17:14:34.400383+00:00","run_id":"87d7ac54-3bba-4d25-a441-1612b24f02cb","latest_attempt":{"id":"87d7ac54-3bba-4d25-a441-1612b24f02cb","runner_model":"gemini-3.6-flash","overall_verdict":"mixed","completed_at":"2026-08-20T17:14:34.400383+00:00","gate":null},"version_number":1,"is_latest_version":false,"gate":null}],"trust":{"skill_safety":"passed","safety_status":"clean","intent_verdict":"safe","content_status":"clean","indexable":true},"license":"MIT","install_count":0,"total_uses":0,"total_users":0,"manifest_hash":"c128b2122ca4c7ef8a0ac53d1cc28e88f091285492f63f94aaf9462e85462d49","install_name":"cowork-os-dcf-valuation","version_id":"ece3ef80-5d14-440f-85b1-9c6a05984bd9","body_sha256":"c128b2122ca4c7ef8a0ac53d1cc28e88f091285492f63f94aaf9462e85462d49","render_hash":"cba4f5110d9514e906d3daf77a0bd40becdd04a389601ba56286861ad4906b35","raw_url":"https://app.decimal.ai/s/cowork-os-dcf-valuation/SKILL.md","scorecard_url":"https://app.decimal.ai/skills/cowork-os-dcf-valuation"}