What problem does it solve? Building an institutional-quality discounted cash flow model in Excel is slow and error-prone: formulas break when rows shift, sensitivity tables get left as placeholders, and assumptions lack source documentation. This Skill produces a complete, formula-driven DCF workbook that recalculates cleanly and flexes when assumptions change. ## Core Features & Use Cases - Full DCF Workflow in Excel: Generates revenue projections, FCF build, WACC via CAPM, terminal value, and an enterprise-to-equity bridge using live Excel formulas written with openpyxl — never hardcoded computed values. - Bear/Base/Bull Scenarios: Organizes assumptions into three scenario blocks with a case selector and INDEX-based consolidation column so the model switches scenarios instantly. - 5x5 Sensitivity Tables: Populates all 75 cells across three tables (WACC vs terminal growth, revenue growth vs EBIT margin, beta vs risk-free rate) with full DCF recalculation formulas, centered on the base case. - Validation & Recalculation: Ships a validate_dcf.py script that checks formula errors, terminal growth vs WACC, WACC range, and terminal value proportion, plus mandatory recalc.py runs before delivery. - Use Case: Ask for a DCF on a ticker like AAPL and receive a two-sheet Excel model (DCF + WACC) with sourced cell comments, scenario switching, and working sensitivity grids ready for investment committee review. ## Quick Start Build a DCF valuation model for Apple with Bear, Base, and Bull scenarios and sensitivity tables in Excel.