What problem does it solve?
This Skill helps you determine a stock’s intrinsic value using Discounted Cash Flow (DCF) instead of relying on relative “best vs. worst” scoring or single-point forecasts, by forcing explicit assumptions across time, scenarios, and risk inputs.
Core Features & Use Cases
- Rigorous 10-year DCF modeling: Builds forecasts from baseline Free Cash Flow (FCF), revenue, FCF margins, shares, net debt, and a properly treated Stock-Based Compensation (SBC).
- Three-scenario probability weighting: Produces Bull/Base/Bear intrinsic values and a probability-weighted intrinsic value as the primary output.
- Terminal value, WACC, and guardrails: Computes terminal value (Gordon Growth or exit multiple) and discounting via CAPM-based cost of equity and debt-derived cost of debt, with explicit discussion of terminal value sensitivity.
- 5×5 sensitivity analysis and margin of safety: Outputs an intrinsic value sensitivity table across WACC and terminal growth rate combinations and frames results against the current market price.
Quick Start
Ask the Skill to run a full three-scenario DCF for AAPL and return the probability-weighted intrinsic value plus the sensitivity table.