World244_OS_04
Investment Banking Quantitative CalculationPrompt
Can you help me calculate a new implied share price, rounded to two decimal places? Return your answer to me here Update the DCF so that its 2024-2028 R&D CAGR is equal to PWSC's 2019-2023 R&D CAGR. Update revenue growth rate for 2027 to achieve this. Then adjust operating expenses (excluding R&D) in year 2028 so that its 2024-2028 CAGR is one half PWSC's 2019-2023 G&A CAGR. Lastly, update the DCF with the average 10-year treasury rate for 12/2/2025 - 12/19/2025.
Files
No task input snapshot for this task (`task_input_files` is null).
Gold Response
Implied share price: $22.41
Rubric (1 criteria)
1 criteria
Traces (6)
failed gemini-3-flash-preview
gemini-3-flash-preview / task_a006f24d413c4dc99dd644d5e0dc12f7
7m 2s 4701.6k tokens 100 steps
failed claude-opus-4-6
claude-opus-4-6 / task_a006f24d413c4dc99dd644d5e0dc12f7
5m 46s 2366.6k tokens 50 steps
completed claude-opus-4-5-20251101
claude-opus-4-5 / task_a006f24d413c4dc99dd644d5e0dc12f7
4m 45s 2746.3k tokens 40 steps
completed opencode-minimax-m2.5-free
opencode-minimax-m2.5-free / task_a006f24d413c4dc99dd644d5e0dc12f7
12m 6s 0 tokens 51 steps
completed opencode-kimi-k2.5-free
opencode-kimi-k2.5-free / task_a006f24d413c4dc99dd644d5e0dc12f7
366m 5s 0 tokens 48 steps
completed modal-zai-org-GLM-5-FP8
modal-zai-org-GLM-5-FP8 / task_a006f24d413c4dc99dd644d5e0dc12f7
40m 50s 0 tokens 42 steps
Input Analysis
- Prompt
- 81 words - 468 chars
- ~105 tokens
- Structure
- 5 sentences - 1 questions
- Ref. Files
- 1 files
- 1 pdf
Output Analysis
- Output Type
- Message In Console
- Response
- text - 4 words - 1 lines
- ~5 tokens
- Prompt Tokens
- 106
- Gold Tokens
- 6
- Total Tokens
- 122
- Rubric
- 1 criteria