APEX-Agents · Investment Banking
World228_JK_01
APEX-Agents task World228_JK_01 in AI Agents for Tax Due Diligence. Compare dual-harness agent runs across models, scores, and public traces.
Task prompt
What the agent was asked to do
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.
Published trajectories
Agent runs on this task
Curated dual-harness runs (parsed + original sandbox). Best scored run per model.
| Model | Harness | Score | Result | Links |
|---|---|---|---|---|
| Gemini 3.1 Pro | dual | 5/5 | Pass | Run detailsPublic trace |
| GPT-5.4 mini | dual | 5/5 | Pass | Run detailsPublic trace |
| GPT-5.4 nano | dual | 5/5 | Pass | Run detailsPublic trace |
| GPT-5.5 | dual | 5/5 | Pass | Run detailsPublic trace |
Grading rubric
Rubric criteria
Runs are graded against these criteria. Open a run for model-specific verdicts.
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