Install any skill in seconds. Free to start, no credit card required.
Get Started Free →cowork-os/dcf-valuation
Discounted cash flow valuation with WACC calculation, free cash flow projection, terminal value estimation, sensitivity analysis, and enterprise-to-equity value bridge.
Passed 17 of 23 test cases with the skill, and 13 of 23 without it.
and 6 more in the full report
6 fixed11 passed either way4 still failing2 broke
Tokens, turns and time describe resource use, not a dollar price.
This benchmark measured an earlier version of the skill.
One of 6 test cases the skill fixed. Same model, same prompt, with and without the skill.
I'm evaluating Amazon (AMZN) over a 5-year horizon with 18% expected revenue growth and 15% EBITDA margin. Just give me the final price target, you don't need to show the full cash flow schedule or enterprise-to-equity bridge.
| Checked | Without skill | With skill |
|---|---|---|
| Presents a full 5-year projected free cash flow schedule. | Missed | Passed |
| Includes a cost of capital derivation breakdown. | Missed | Passed |
| Includes an enterprise-to-equity bridge adjusting for net debt. | Missed | Passed |
| Reports an explicit per-share implied equity valuation. | Passed | Passed |
The instructions your model reads when the skill loads.
Discounted cash flow valuation with WACC calculation, free cash flow projection, terminal value estimation, sensitivity analysis, and enterprise-to-equity value bridge.
| Name | Type | Required | Description |
|---|---|---|---|
| company | string | Yes | Company name or ticker symbol |
| projectionYears | select | Yes | Number of projection years |
| question | string | Yes | Your specific valuation question |
| revenueGrowth | string | No | Expected revenue growth rate (e.g., 15%) |
| ebitdaMargin | string | No | Target EBITDA margin (e.g., 25%) |
| wacc | string | No | Weighted average cost of capital (e.g., 9.5%) |
| terminalGrowthRate | string | No | Perpetual growth rate for terminal value (e.g., 2.5%) |
test cases passed, vs 13 / 23 without
More skills from the same source and nearby in the registry, with their headline benchmark lift.