APEX-Agents · Gemini 3.1 Pro · dual
world227_tg_07
Gemini 3.1 Pro on APEX-Agents: world227_tg_07 (dual harness). Browse score, rubric, and public trace.
Grader rubric
Criteria verdict
States that the company's equity value at end FY30 is $7,728 million
Prompt excerpt
Task context
Muskrat Falls Corp (MFC) has decided on a debt-only refinancing at market rates, i.e. Option A (Case 1 of the model "toggle") in the MFC model. MFC is valued at 12x EV / NTM EBITDA. Please calculate the company's equity value at end FY30, assuming the following: * Due to unfavorable macro conditions, MFC is only able to re-finance its debt at an additional 75bps spread to the base case * MFC managed to receive regulatory relief that permits it to reduce restricted cash by $100M each year, starting in Jan FY27, with funds returned to shareholders as special dividends Please provide your response in millions of dollars. Print the information I need back here.
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