APEX-Agents · GPT-5.4 nano · dual
World228_JK_01
GPT-5.4 nano on APEX-Agents: World228_JK_01 (dual harness). Browse score, rubric, and public trace.
Grader rubric
Criteria verdict
States Sum of PV of FCF (2026-2030) is €949.2 million
States PV of Terminal Value is €4,176.3 million
States Enterprise Value is €5,125.5 million
States Implied EV/EBITDA (2025E) is 12.7x
States Implied EV/Revenue (2025E) is 2.5x
Prompt excerpt
Task context
The current standalone DCF valuation does not include synergies. In the valuation model, re-run the analysis to include synergies, integration, and transaction costs. In the accretion dilution model project, the "Synergies" and "ProForma_Combined" tabs contain these assumptions. 1. Update the vauation model "Project_Rheingold_Valuation_Model(final)" 2. Implement One-Time Integration Costs (After-Tax), Transaction Costs (After-Tax), and EBITDA Synergy (pre-tax) into the DCF analysis, maintaining all existing DCF assumptions. 3. Report back for me: "Sum of PV of FCF (2026-2030)", "PV of Terminal Value", "Enterprise Value", "Implied EV/EBITDA(2025E)", "Implied EV/Revenue(2025E)". 4. Round all final monetary values (millions) and multiples to one decimal place.
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