Smithery Logo
MCPsSkillsDocsPricing
Login
Smithery Logo

Give agents more agency

Resources

DocumentationPrivacy PolicySystem Status

Company

PricingAboutBlog

Connect

© 2026 Smithery. All rights reserved.

    virattt

    dcf-valuation

    virattt/dcf-valuation
    Data & Analytics
    13,114
    8 installs

    About

    SKILL.md

    Install

    Install via Skills CLI

    or add to your agent
    • Claude Code
      Claude Code
    • Codex
      Codex
    • OpenClaw
      OpenClaw
    • Cursor
      Cursor
    • Amp
      Amp
    • GitHub Copilot
      GitHub Copilot
    • Gemini CLI
      Gemini CLI
    • Kilo Code
      Kilo Code
    • Junie
      Junie
    • Replit
      Replit
    • Windsurf
      Windsurf
    • Cline
      Cline
    • Continue
      Continue
    • OpenCode
      OpenCode
    • OpenHands
      OpenHands
    • Roo Code
      Roo Code
    • Augment
      Augment
    • Goose
      Goose
    • Trae
      Trae
    • Zencoder
      Zencoder
    • Antigravity
      Antigravity
    ├─
    ├─
    └─

    About

    Performs discounted cash flow (DCF) valuation analysis to estimate intrinsic value per share...

    SKILL.md

    DCF Valuation Skill

    Workflow Checklist

    Copy and track progress:

    DCF Analysis Progress:
    - [ ] Step 1: Gather financial data
    - [ ] Step 2: Calculate FCF growth rate
    - [ ] Step 3: Estimate discount rate (WACC)
    - [ ] Step 4: Project future cash flows (Years 1-5 + Terminal)
    - [ ] Step 5: Calculate present value and fair value per share
    - [ ] Step 6: Run sensitivity analysis
    - [ ] Step 7: Validate results
    - [ ] Step 8: Present results with caveats
    

    Step 1: Gather Financial Data

    Call the get_financials tool with these queries:

    1.1 Cash Flow History

    Query: "[TICKER] annual cash flow statements for the last 5 years"

    Extract: free_cash_flow, net_cash_flow_from_operations, capital_expenditure

    Fallback: If free_cash_flow missing, calculate: net_cash_flow_from_operations - capital_expenditure

    1.2 Financial Metrics

    Query: "[TICKER] financial metrics snapshot"

    Extract: market_cap, enterprise_value, free_cash_flow_growth, revenue_growth, return_on_invested_capital, debt_to_equity, free_cash_flow_per_share

    1.3 Balance Sheet

    Query: "[TICKER] latest balance sheet"

    Extract: total_debt, cash_and_equivalents, current_investments, outstanding_shares

    Fallback: If current_investments missing, use 0

    1.4 Current Price

    Call the get_market_data tool:

    Query: "[TICKER] price snapshot"

    Extract: price

    1.5 Company Facts

    Call the get_financials tool:

    Query: "[TICKER] company facts"

    Extract: sector, industry, market_cap

    Use: Determine appropriate WACC range from sector-wacc.md

    Step 2: Calculate FCF Growth Rate

    Calculate 5-year FCF CAGR from cash flow history.

    Cross-validate with: free_cash_flow_growth (YoY), revenue_growth

    Growth rate selection:

    • Stable FCF history → Use CAGR with 10-20% haircut
    • Cap at 15% (sustained higher growth is rare)

    Step 3: Estimate Discount Rate (WACC)

    Use the sector from company facts to select the appropriate base WACC range from sector-wacc.md.

    Default assumptions:

    • Risk-free rate: 4%
    • Equity risk premium: 5-6%
    • Cost of debt: 5-6% pre-tax (~4% after-tax at 30% tax rate)

    Calculate WACC using debt_to_equity for capital structure weights.

    Reasonableness check: WACC should be 2-4% below return_on_invested_capital for value-creating companies.

    Sector adjustments: Apply adjustment factors from sector-wacc.md based on company-specific characteristics.

    Step 4: Project Future Cash Flows

    Years 1-5: Apply growth rate with 5% annual decay (multiply growth rate by 0.95, 0.90, 0.85, 0.80 for years 2-5). This reflects competitive dynamics.

    Terminal value: Use Gordon Growth Model with 2.5% terminal growth (GDP proxy).

    Step 5: Calculate Present Value

    Discount all FCFs → sum for Enterprise Value → subtract Net Debt → divide by outstanding_shares for fair value per share.

    Step 6: Sensitivity Analysis

    Create 3×3 matrix: WACC (base ±1%) vs terminal growth (2.0%, 2.5%, 3.0%).

    Step 7: Validate Results

    Before presenting, verify these sanity checks:

    1. EV comparison: Calculated EV should be within 30% of reported enterprise_value

      • If off by >30%, revisit WACC or growth assumptions
    2. Terminal value ratio: Terminal value should be 50-80% of total EV for mature companies

      • If >90%, growth rate may be too high
      • If <40%, near-term projections may be aggressive
    3. Per-share cross-check: Compare to free_cash_flow_per_share × 15-25 as rough sanity check

    If validation fails, reconsider assumptions before presenting results.

    Step 8: Output Format

    Present a structured summary including:

    1. Valuation Summary: Current price vs. fair value, upside/downside percentage
    2. Key Inputs Table: All assumptions with their sources
    3. Projected FCF Table: 5-year projections with present values
    4. Sensitivity Matrix: 3×3 grid varying WACC (±1%) and terminal growth (2.0%, 2.5%, 3.0%)
    5. Caveats: Standard DCF limitations plus company-specific risks
    Recommended Servers
    AurelianFlo
    AurelianFlo
    Solana DeFi MCP Server
    Solana DeFi MCP Server
    Maximum Sats
    Maximum Sats
    Repository
    virattt/dexter
    Files