APEX-Agents · GPT-5.4 mini · dual
World244_SK_Task08
GPT-5.4 mini on APEX-Agents: World244_SK_Task08 (dual harness). Browse score, rubric, and public trace.
Grader rubric
Criteria verdict
States that the 2028P equity value implied by the LBO output, assuming an exit multiple of 32.0x, is $15,567 million
Prompt excerpt
Task context
Calculate the 2028P equity value implied by the LBO output, assuming an exit multiple of 32.0x. Present your result to me as a message in here, rounded to the nearest $ million. Use the following conditions: - Set maximum leverage on the Term Loan A, measured against 2023A EBITDA, at 10.0x, with any remaining funding requirement to be satisfied through an increased equity contribution. - For revenue growth, calculate the average 2024 year‑over‑year revenue growth rate of the following three companies—Duolingo, Inc. (NASDAQ: DUOL), Coursera, Inc. (NYSE: COUR), and Grand Canyon Education, Inc (NASDAQ: LOPE). Apply this single average 2024 growth rate to the company’s revenue in 2024, and assume this constant revenue growth rate from 2025P - 2028P. - All other assumptions remain unchanged.
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