APEX-Agents
gpt-5.5 on World228_JK_01
Grader rubric
Criteria verdict
States Sum of PV of FCF (2026-2030) is €949.2 million
PassStates PV of Terminal Value is €4,176.3 million
PassStates Enterprise Value is €5,125.5 million
PassStates Implied EV/EBITDA (2025E) is 12.7x
PassStates Implied EV/Revenue (2025E) is 2.5x
Pass
Prompt excerpt
Task context
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.
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
Public evidence and cloud agents are the same harness.
Eval exists so scores are inspectable—tasks, trajectories, artifacts, and rubric verdicts anyone can open.Workspace exists so people can automate real file work with that harness, and so Raycaster never evaluates work it cannot perform.