World228_JK_04
Investment Banking Quantitative CalculationPrompt
Calculate the 2030E discounted EV/Revenue multiples for West Pharmaceutical, Stevanato Group, Schott Pharma, and Aptar Group. Reference the valuation model on the "Trading Comps" tab. Note that the financial and valuation metrics reflect 2025E assumptions. For each company, assume that the long-term revenue growth rate starting in 2026E is equal to its FY23 - FY24 YOY net sales growth rate, and the discount rates are as follows: West Pharmaceutical -> Reference WST 2024 10K for revenue growth -...
Files
snap_a3e3b392a63a4d788414e1ae8e17fa5f Use in Your Answer
Gold Response
# West Pharmaceutical 2030E Discounted EV/Revenue multiple: 10.3x # Stevanato Group 2030E Discounted EV/Revenue multiple: 4.9x # Schott Pharma 2030E Discounted EV/Revenue multiple: 7.0x # Aptar Group 2030E Discounted EV/Revenue multiple: 2.9x
Rubric (4 criteria)
4 criteria
Traces (0)
No traces for this task
Input Analysis
- Prompt
- 146 words - 904 chars
- ~190 tokens
- Structure
- 9 sentences - 0 questions
- Ref. Files
- 14 files
- 13 pdf, 1 xlsx
Output Analysis
- Output Type
- Message In Console
- Response
- text - 32 words - 11 lines
- ~42 tokens
- Prompt Tokens
- 190
- Gold Tokens
- 42
- Total Tokens
- 280
- Rubric
- 4 criteria