APEX-Agents
Gemini 3.1 Pro on World219_Seed Task_06
Grader rubric
Criteria verdict
States filtered EV / EBITDA from the precedents is 14.92x
States 2025E EBITDA is $160.66
States Implied EV is $2,397.82
States Net Debt is -$182.95
States the Implied Market Cap is $2,580.77
States Fully Diluted Shares Outstanding is 50.57
States the Implied share price is $51.03
Prompt excerpt
Task context
Using the precedents and DCF analysis calculate an implied share price for CNS to 2 decimal places. Exclude transactions where the target had <$90 B in AUM. Using the forward EBITDA from the DCF, assume a 10% increase in total expenses and only a 5% increase in Depreciation and amortization. Edit the existing sheet to provide the share price build (EV / EBITDA, 2025E EBITDA, Implied EV, Net Debt, Implied Market Cap, FDSO and share price), starting in the 'Precedents' tab. Round all values to 2 decimal places.
Response trace
Agent response, tools, files, and edits
On a phone, the interactive viewer works best full-screen — pick the narrative report or the files & trajectory workspace.
Why Eval exists · why Workspace exists
Eval publishes runs. Workspace runs agents on files.
Eval publishes task details, available traces, output files, and rubric results.Workspace is Raycaster’s product for running agents on files.