World223_SMN_02
Investment Banking Scenario / Sensitivity AnalysisPrompt
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. The client wants to make the following adjustments to the DCF model. - Revise the COGS assumptions for both Cost of Product & Cost of software and rentals as a % of Revenue, and make it a three-year moving average for 2025E and future years. For years 2026E, 2027E, 2028E and 2029E, add 25 basis poi...
Files
No task input snapshot for this task (`task_input_files` is null).
Gold Response
1. Sum of Discounted Value of cashflows for 2025E through 2029E excluding the terminal value is $6,012mm. 2. Terminal Value is $24,257mm. 3. Discounted Terminal Value is $17,579mm. 4. Enterprise Value is $22,536mm. 5. Discounted Terminal Value as a percentage of Enterprise Value is 78.00%.
Rubric (5 criteria)
5 criteria
Traces (0)
No traces for this task
Input Analysis
- Prompt
- 277 words - 1,666 chars
- ~360 tokens
- Structure
- 17 sentences - 0 questions
Output Analysis
- Output Type
- Message In Console
- Response
- text - 45 words - 5 lines
- ~59 tokens
- Prompt Tokens
- 361
- Gold Tokens
- 59
- Total Tokens
- 495
- Rubric
- 5 criteria