company-valuation

1# Company Valuation
2 
3If your host has not already executed the shell probes below (for example, in Codex), run the commands inside the `!` wrappers with its shell tool before choosing a setup path. Use the actual output; if shell access is unavailable, report that limitation.
4 
5Triangulates intrinsic value via three methods, then blends them to an implied share price:
6 
71. **DCF** — 5-year FCFF projection, discount at WACC, terminal value.
82. **Relative** — apply peer median P/E, EV/Revenue, EV/EBITDA.
93. **SOTP** — when 2+ distinct reporting segments exist, value each at pure-play peer multiples.
10 
11Always present a WACC × terminal-growth sensitivity table and Bull/Base/Bear scenarios.
12 
13**Disclaimer**: Research/educational output. Not financial advice.
14 
15---
16 
17## Step 1: Detection Flow
18 
19Detect data source and runtime deps. The skill supports 2 method paths — pick the richest one available.
20 
21**Environment status:**
22 
23```
24!`python3 -c "exec('try:\n import yfinance, numpy, pandas\n print(\'YFIN_OK\')\nexcept Exception:\n print(\'YFIN_MISSING\')')"`
25```
26 
27```
28!`python3 -c "exec('try:\n import yfinance as yf\n t=yf.Ticker(\'^TNX\')\n p=t.fast_info.last_price\n print(f\'RF_10Y={p/100:.4f}\')\nexcept Exception:\n print(\'RF_FETCH_FAIL\')')"`
29```
30 
31**Decision tree:**
32 
33| Condition | Method path |
34|---|---|
35| `YFIN_OK` | **Path A** (primary): yfinance for financials + peer multiples |
36…