APEX-Agents · GPT-5.4 mini · dual
World219_Seed Task_06
GPT-5.4 mini on APEX-Agents: World219_Seed Task_06 (dual harness). Browse score, rubric, and public trace.
Grader rubric
Criteria verdict
States filtered EV / EBITDA from the precedents is 14.92x
States 2025E EBITDA is $160.66
States Implied EV is $2,397.82
States Net Debt is -$182.95
States the Implied Market Cap is $2,580.77
States Fully Diluted Shares Outstanding is 50.57
States the Implied share price is $51.03
Prompt excerpt
Task context
Using the precedents and DCF analysis calculate an implied share price for CNS to 2 decimal places. Exclude transactions where the target had <$90 B in AUM. Using the forward EBITDA from the DCF, assume a 10% increase in total expenses and only a 5% increase in Depreciation and amortization. Edit the existing sheet to provide the share price build (EV / EBITDA, 2025E EBITDA, Implied EV, Net Debt, Implied Market Cap, FDSO and share price), starting in the 'Precedents' tab. Round all values to 2 decimal places.
Response trace
Agent response, tools, files, and edits
On mobile, open the full trace for the best view of the agent response, tool calls, file reads, edits, and grading context.
Open mobile trace