1/1 runs · avg score 100%
Cross-benchmark category
WACC and Cost of Capital Analysis
Compare AI agent runs for WACC and Cost of Capital Analysis: prompts, scores, grades, and public traces. This page showcases APEX-Agents tasks that test whether AI agents can calculate WACC and cost of capital using beta, treasury rates, equity risk premium, cost of debt, and tax shield assumptions.
Valuation AIBeta, treasury rates, ERP, cost of debt, tax shield
38Tasks
1Primary
1Benchmarks
Published model evidence
A quick view of shareable runs in this category. Open task and trace pages for the prompt, response, files, and grading details.
18/38 runs · avg score 54%
18/38 runs · avg score 54%
17/38 runs · avg score 50%
11/38 runs · avg score 33%
0/2 runs · avg score 8%
Primary tasks
1 tasks with this category as their main focus.
The client is looking to execute our rebalancing recommendations. Identify the stock with the highest Absolute Beta Reliability during the worst 10 trading days in Q3 2025, defined as the worst 10-da…
Related tasks
37 tasks that also exercise this work as part of a broader assignment.
Using the REIT model, recalculate the fair value of Golden Everest with C-Corp status using a three-stage unlevered DCF. For Stage 1, use the unlevered cash flows from 2025E to 2029E on the “Projectio…
Calculate the weighted average cost of capital (WACC) for Golden Everest. Write back your reply, accounting for the following: - Utilize the REIT structure mid case scenario for 2025E in the model. - …
Please get the most recent financial year’s EV/FCF multiples (cutoff date 20 Dec 2025) for the public comparables, as per the slides deck, to calculate a cleaned average using the Modified z-score (Me…
Calculate the unlevered beta for Haleon (HLN) using Total Debt and Market Capitalization as of the end of FY2024. Assume 0.227 levered beta for HLN and a 21% Tax rate. Using the unlevered beta for HL…
Perform a value-creation analysis based on scenario 1 using the accretion dilution model to assess whether Scenario 1 creates or destroys value for 3M Shareholders. Assumptions: 1. 3M Levered Beta is…
Update KVUE's share price to the closing price as of 1/5/26 and 2029E revenue growth rate to that of 2025E. What is discounted free cash flow in 2029E, including terminal value, rounded to the nearest…
Using the DCF calculate the implied levered FCF yield for CNS in 2030E for (1) the perpetuity growth method and (2) the exit multiple method. Assume a 10% WACC, 2% terminal growth rate, and an 11x exi…
In the Accretion / Dilution Model, use the capital structure and shares outstanding assumptions for Solventum (SOLV) to calculate levered free cash flow and price per share. Specifically, use the foll…
We want to do some historical analysis. Using stock prices for the 250 trading days up to Nov 19, 2025, calculate the beta for SOLVM to the XLV ETF. Then over the same time period, calculate the beta …
Present all $ output values in million, round all output values to 1 decimal place. Get the following directly from the accretion dilution model: - Enterprise Value (DCF output) - PV of Free Cash Flo…
Using the accretion dilution model, produce the deliverables outlined below. Round all the figures to whole numbers, present monetary amounts in $ mm and display percentages to two decimals places. …
Calculate the intrinsic value per share of Solventum based on these assumptions. Use the accretion dilution model. - Lower the gross margin % to 52% for the forecast period 2026E through 2029E. - Ch…
Using the REIT model, consider the following assumptions for the projected period between 2025 to 2029: 1) Assume the revenue growth for its service business equivalent to the overall company revenue …
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 a…
Use the MFC model to return Implied Total Enterprise Value (in Canadian dollars, C$, rounded to the nearest million) under the following assumptions. 1. Refinancing + EPP - Decrease the Refinancing +…
Calculate the updated PV of FCF. Output it here. Round it to the nearest whole number, with zero decimals. Print your answer as a reply back here. Account for: 1. Identify the competitor in the compa…
Use the LBO model with the following indicative debt package to calculate these values --> then, return them back to me here 1/ Equity contribution 2/ Central case IRR 3/ Central case MOIC 4/ Exit ne…
Can you help me calculate a new implied share price, rounded to two decimal places? Return your answer to me here Update the DCF so that its 2024-2028 R&D CAGR is equal to PWSC's 2019-2023 R&D CAGR. …
I want to know the implied DCF share price with a revised scenario, rounded to two decimal points. Do your calculate by updating the cost of debt in the DCF model to be the average between the 1 year…
Using the DCF model, update the equity risk premium to be the risk-free rate plus 150 basis points and the cost of debt to be the risk-free rate plus 300 basis points Output the following rounded to …
Please audit the financials of the smallest company in our Refined Comps table by market cap using only the IS, CFS, and BS from sec filings and data tools available to you. Report Adjusted EBITDA and…
Please run an upside DCF scenario for Kenvue assuming slightly better revenue growth and margins changing the following metrics: 1. Revise 2025E revenue growth rate to 2% stepping up by 0.1% per year …
In a hypothetical acquisition of Kenvue by Kimberly Clark (merger), at what Kimberly Clark share price would accretion for Pro Forma 2025 EPS for the combined company (Kenvue and Kimberly Clark) would…
For the Kenvue deal, please send over the below draft figures for pre-deal target multiples for FY24. Utilize potential median deal value Return to me a message with: Deal value/EBITDA, Deal value/EB…
From the figures in merger model, please recalculate the stock portion of the offering price (exchange ratio with 5 decimals) using Kimberly-Clark unadjusted closing share price at 31 Oct 25, and then…
Please calculate the implied premium / discount of the offer price as proposed to the client relative to the following KVUE share prices, using the values up to 12/08/2025: - Closing price on the fin…
Update the base-case DCF model of KVUE with U.S. total equity risk premium of 4.33%, the risk free rate with the 5-Year Treasury rate and the KVUE Close share price on 2025-12-15. Let's measure the im…
KVUE's cost of debt is updated to be the risk-free rate plus 100 basis points. Reply to me with KVUE's enterprise value, rounded to the nearest whole number in millions. Use the following situation to…
Take the average close price for KVUE for the week of 12/15/2025 to 12/19/2025, apply a 10% premium, and input that figure in the DCF model. Re-calculate both the 1) cost of equity and 2) after-tax co…
Update the DCF model with the following changes - tax rate for the entire projection period (2025E-2029E) and the WACC build is now the implied tax rate from the second quarter of 2023, calculated as …
Use the DCF model, and make the following changes: - update net sales growth rate in 2029E to be the 2023A actual figure - update long-term growth rate to the 30-year treasury rate as of 1/2/26 minus …
If you updated the long-term growth rate in the DCF model to be the percentage increase in CPI in 2025 from January 1, 2025 to November 1, 2025, what is the updated implied share price? Also, increase…
Reply back to me with the P/E ratio for KVUE, rounded to two decimal points. Use the implied share price in the DCF model and diluted EPS from the annual financials dated 12/23/2025.
Replace the risk-free rate in the DCF model with the average of the 10 year and 20 year treasury rates as of 12/22/2025, and assume that the cost of debt is this average value plus 150 basis points. F…
Update the DCF model to tell us the following: - Assume operating margin % from 2025E-2029E is updated to KVUE's 2019 operating margin plus 50 basis points - Add 25 basis points to terminal growth rat…
Reply back to me with the following values: - Implied share price. - Enterprise value - % weight of PV of terminal value in the total new EV. To get to the right answer, update the WACC calculation …
Summit filed Form 2553 (Rev B) with the Internal Revenue Service ("IRS") on February 19, 2019. Do you see any potential problems under Treasury Regulation 1.1362-6(b)? Give me your analysis back her…