APEX-Agents · GPT-5.4 nano · dual
World225_DK_01
GPT-5.4 nano on APEX-Agents: World225_DK_01 (dual harness). Browse score, rubric, and public trace.
Grader rubric
Criteria verdict
States Golden Everest Equity Value is $19,049
Prompt excerpt
Task context
Perform a DCF analysis for Golden Everest using the REIT model with the following parameters: - Hold EBITDA margin constant at 42% throughout the projection period - Hold Capex % of Revenue constant at 22% throughout the projection period - Assume a WACC of 9% - Assume Terminal Value is equal to 11 times final projection year EBITDA - Assume Net Debt is as given for 2024A - End-of-year discounting (not mid-year convention) Give me your reply showing the Golden Everest Equity Value in $ millions, rounded to the nearest million.
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