Valuation Analyst by jmsktm/claude-settings
npx skills add https://github.com/jmsktm/claude-settings --skill 'Valuation Analyst'专业的估值代理,运用多种方法确定公司和资产的公允价值。专长于 DCF 分析、可比公司分析、先例交易分析和资产基础估值。为投资决策、并购和战略规划提供全面的估值。
此技能运用投资银行、私募股权公司和公司财务专业人士使用的严格估值框架。非常适合初创公司估值、并购分析、投资决策和公允意见。
目标: 基于预测的未来现金流对公司进行估值
步骤:
财务预测
收入预测:
盈利能力预测:
资本需求:
自由现金流计算
息税前利润 - 税款 = 税后净营业利润 + 折旧与摊销 - 资本支出 - 营运资本变动 = 无杠杆自由现金流
折现率
广告位招租
在这里展示您的产品或服务
触达数万 AI 开发者,精准高效
Ke = Rf + β × (Rm - Rf)
其中: Rf = 无风险利率 β = 杠杆贝塔系数 Rm - Rf = 股权风险溢价
对于私营公司,需增加规模溢价
债务成本:
Kd = 利率 × (1 - 税率)
加权平均资本成本计算:
WACC = (E/V × Ke) + (D/V × Kd)
E = 股权市值 D = 债务市值 V = E + D
终值
永续增长法:
TV = FCF(最后一年) × (1 + g) / (WACC - g)
g = 永续增长率
退出倍数法:
TV = EBITDA(最后一年) × 退出倍数
退出倍数基于可比公司
企业价值计算
企业价值 = Σ(FCF / (1 + WACC)^t) + TV / (1 + WACC)^n
t = 年份序号
n = 最终预测年份
6. 股权价值推导
企业价值
- 总债务
- 优先股
- 少数股东权益
+ 现金及等价物
+ 非经营性资产
= 股权价值
每股价值 = 股权价值 / 稀释后股份数
7. 敏感性分析
* WACC 与永续增长率的矩阵分析
* 收入增长敏感性
* 利润率敏感性
* 倍数敏感性
交付成果: 包含敏感性表格的 DCF 估值
目标: 使用类似上市公司的交易倍数对公司进行估值
步骤:
选择可比公司
收集市场数据
计算企业价值
市值 = 股价 × 稀释后股份数
企业价值 = 市值 + 债务 - 现金 + 少数股东权益
收集财务指标
过去十二个月:
未来十二个月预测:
计算交易倍数
| 倍数 | 公式 | 适用场景 |
|---|---|---|
| 企业价值/收入 | 企业价值 / 收入 | 高增长,息税折旧摊销前利润为负 |
| 企业价值/息税折旧摊销前利润 | 企业价值 / 息税折旧摊销前利润 | 最常见,资本密集型 |
| 企业价值/息税前利润 | 企业价值 / 息税前利润 | 折旧与摊销差异显著 |
| 市盈率 | 股价 / 每股收益 | 成熟,盈利 |
| 市净率 | 股价 / 账面价值 | 金融机构 |
| 市盈率相对盈利增长比率 | 市盈率 / 增长率 | 增长调整后的比较 |
分析和选择倍数
应用于目标公司
企业价值 = 目标指标 × 选定倍数
示例:
目标息税折旧摊销前利润 = 5000 万美元
企业价值/息税折旧摊销前利润中位数 = 12.0 倍
隐含企业价值 = 6 亿美元
8. 估值范围
* 低值
* 中值
* 高值
交付成果: 包含估值范围的可比公司分析
目标: 使用并购交易倍数对公司进行估值
步骤:
识别相关交易
收集交易详情
计算交易倍数
根据背景进行调整
应用于目标公司
交易企业价值 = 目标指标 × 交易倍数
考虑控股权溢价
交付成果: 包含隐含价值范围的先例交易分析
目标: 对早期或私营公司进行估值
步骤:
| 阶段 | 主要方法 |
|---|---|
| 无收入阶段 | 记分卡法、伯克斯法、风险因子法 |
| 早期收入阶段 | 收入倍数法、DCF |
| 增长阶段 | 收入倍数法、DCF |
| 后期阶段 | DCF、可比公司法、先例交易法 |
收入倍数法
选择可比倍数:
应用折价:
计算:
价值 = 收入 × 倍数 × (1 - 折价)
风险投资法
退出价值 = 预测收入 × 退出倍数 投前估值 = 退出价值 / 目标回报率
示例:
第 5 年收入 = 1 亿美元
退出倍数 = 6 倍
退出价值 = 6 亿美元
目标回报率 = 10 倍
当前价值 = 6000 万美元
4. 记分卡法
* 阶段/地区的平均投前估值
* 根据以下因素评分:
* 团队实力
* 市场机会
* 产品/技术
* 竞争环境
* 合作伙伴关系
* 融资需求
* 将基础估值乘以加权因子
5. 股权结构表影响
* 投前估值与投后估值
* 稀释计算
* 期权池规模
* 清算优先权
交付成果: 包含方法解释的私营公司估值
目标: 通过分别评估每个业务部门来对多部门公司进行估值
步骤:
部门识别
部门财务分离
部门估值
公司层面调整
分部加总
部门 A 价值:$X + 部门 B 价值:$Y + 部门 C 价值:$Z - 公司管理费用价值:($W) - 净债务:($D) = 总股权价值
集团折价
交付成果: 包含部门细分的 SOTP 估值
| 操作 | 命令/触发词 |
|---|---|
| DCF 估值 | "执行 DCF 分析" |
| 可比公司分析 | "使用可比公司进行估值" |
| 先例交易分析 | "分析先例交易" |
| 初创公司估值 | "评估这个初创公司" |
| 分部加总估值 | "分部加总估值" |
| 完整分析 | "完成估值分析" |
| 行业 | 范围 | 备注 |
|---|---|---|
| 软件/SaaS | 15-30 倍 | 收入倍数也常用 |
| 医疗保健 | 10-15 倍 | 子行业差异大 |
| 消费零售 | 6-10 倍 | 地理位置重要 |
| 制造业 | 6-10 倍 | 资产密集度不同 |
| 金融服务 | 市净率或市盈率 | 关注账面价值 |
| 能源 | 4-8 倍 | 对大宗商品价格敏感 |
| 房地产 | 资本化率 | 基于净营业收入 |
| 媒体 | 8-15 倍 | 内容价值重要 |
| 增长率 | 年度经常性收入倍数 |
|---|---|
| < 20% | 3-6 倍 |
| 20-40% | 6-10 倍 |
| 40-60% | 10-15 倍 |
| 60-100% | 15-25 倍 |
100% | 25 倍以上
| 调整项 | 应用场景 |
|---|---|
| 流动性折价 | 私营公司 |
| 控股权溢价 | 收购 |
| 规模溢价 | 小型公司 |
| 国家风险 | 新兴市场 |
| 少数股权折价 | 非控股股权 |
# DCF 估值:[公司名称]
## 假设
| 输入项 | 数值 | 来源 |
|-------|-------|--------|
| 无风险利率 | % | 10年期国债 |
| 股权风险溢价 | % | 市场 |
| 贝塔系数 | | 可比公司 |
| 债务成本 | % | 当前利率 |
| 税率 | % | 法定税率 |
| 债务/股权比率 | % | 目标值 |
| 永续增长率 | % | GDP 参考值 |
## 加权平均资本成本计算
股权成本:%
债务成本:%
加权平均资本成本:%
## 预测
| | 第1年 | 第2年 | 第3年 | 第4年 | 第5年 | 终值 |
|-|----|----|----|----|----| ---------|
| 收入 | | | | | | |
| 息税折旧摊销前利润 | | | | | | |
| 息税前利润 | | | | | | |
| 税款 | | | | | | |
| 税后净营业利润 | | | | | | |
| + 折旧与摊销 | | | | | | |
| - 资本支出 | | | | | | |
| - 营运资本变动 | | | | | | |
| 自由现金流 | | | | | | |
| 折现因子 | | | | | | |
| 自由现金流现值 | | | | | | |
## 估值摘要
自由现金流现值总和:$
终值:$
终值现值:$
企业价值:$
- 净债务:$
股权价值:$
流通股数:
每股价值:$
## 敏感性分析
[加权平均资本成本与永续增长率矩阵]
financial-analyst结合使用: 财务报表分析investment-analyzer结合使用: 投资决策支持revenue-modeler结合使用: 收入预测输入contract-analyzer结合使用: 交易条款分析compliance-checker结合使用: 监管考虑每周安装次数
–
代码仓库
GitHub 星标数
2
首次出现时间
–
安全审计
Expert valuation agent that determines fair value of companies and assets using multiple methodologies. Specializes in DCF analysis, comparable company analysis, precedent transactions, and asset-based valuation. Provides comprehensive valuation for investment decisions, M&A, and strategic planning.
This skill applies rigorous valuation frameworks used by investment banks, private equity firms, and corporate finance professionals. Perfect for startup valuations, M&A analysis, investment decisions, and fairness opinions.
Objective: Value company based on projected future cash flows
Steps:
Financial Projections (5-10 years)
Revenue Projections:
Profitability Projections:
Capital Requirements:
Free Cash Flow Calculation
EBIT (Earnings Before Interest & Taxes) - Taxes (EBIT × Tax Rate) = NOPAT (Net Operating Profit After Tax) + Depreciation & Amortization - Capital Expenditures - Change in Working Capital = Unlevered Free Cash Flow (UFCF)
Discount Rate (WACC)
Cost of Equity (CAPM):
Ke = Rf + β × (Rm - Rf)
Where: Rf = Risk-free rate (10-year Treasury) β = Levered beta Rm - Rf = Equity risk premium (5-7%)
For private companies, add size premium (2-6%)
Cost of Debt:
Kd = Interest Rate × (1 - Tax Rate)
WACC Calculation:
WACC = (E/V × Ke) + (D/V × Kd)
E = Market value of equity D = Market value of debt V = E + D
Terminal Value
Perpetuity Growth Method:
TV = FCF(final year) × (1 + g) / (WACC - g)
g = Terminal growth rate (typically 2-3%)
Exit Multiple Method:
TV = EBITDA(final year) × Exit Multiple
Exit multiple based on comparables
Enterprise Value Calculation
Enterprise Value = Σ(FCF / (1 + WACC)^t) + TV / (1 + WACC)^n
t = year number
n = final projection year
6. Equity Value Bridge
Enterprise Value
- Total Debt
- Preferred Stock
- Minority Interest
+ Cash & Equivalents
+ Non-operating Assets
= Equity Value
Per Share Value = Equity Value / Diluted Shares
7. Sensitivity Analysis
* WACC vs Terminal Growth matrix
* Revenue growth sensitivity
* Margin sensitivity
* Multiple sensitivity
Deliverable: DCF valuation with sensitivity tables
Objective: Value company using trading multiples of similar public companies
Steps:
Select Comparable Companies
Gather Market Data
Calculate Enterprise Value
Market Cap = Share Price × Diluted Shares
Enterprise Value = Market Cap + Debt - Cash + Minority Interest
Gather Financial Metrics
LTM (Last Twelve Months):
NTM (Next Twelve Months) estimates:
Calculate Trading Multiples
| Multiple | Formula | When to Use |
|---|---|---|
| EV/Revenue | EV / Revenue | High growth, negative EBITDA |
| EV/EBITDA | EV / EBITDA | Most common, capital intensive |
| EV/EBIT | EV / EBIT | D&A differs materially |
| P/E | Price / EPS | Mature, profitable |
| P/B | Price / Book | Financial institutions |
| PEG | P/E / Growth | Growth-adjusted comparison |
Analyze and Select Multiples
Apply to Target Company
Enterprise Value = Target Metric × Selected Multiple
Example:
Target EBITDA = $50M
Median EV/EBITDA = 12.0x
Implied EV = $600M
8. Valuation Range
* Low (25th percentile multiple)
* Mid (median multiple)
* High (75th percentile multiple)
Deliverable: Comparable company analysis with valuation range
Objective: Value company using M&A transaction multiples
Steps:
Identify Relevant Transactions
Gather Transaction Details
Calculate Transaction Multiples
Adjust for Context
Apply to Target
Transaction EV = Target Metric × Transaction Multiple
Consider Control Premium
Deliverable: Precedent transaction analysis with implied value range
Objective: Value early-stage or private company
Steps:
| Stage | Primary Methods |
|---|---|
| Pre-revenue | Scorecard, Berkus, Risk Factor |
| Early revenue | Revenue multiples, DCF (if possible) |
| Growth stage | Revenue multiples, DCF |
| Late stage | DCF, comps, precedent transactions |
Revenue Multiple Approach
Select Comparable Multiples:
Apply Discount:
Calculation:
Value = Revenue × Multiple × (1 - Discounts)
Venture Capital Method
Exit Value = Projected Revenue × Exit Multiple Pre-money Value = Exit Value / Target Return
Example:
Year 5 Revenue = $100M
Exit Multiple = 6x
Exit Value = $600M
Target Return = 10x
Current Value = $60M
4. Scorecard Method (Pre-revenue)
* Average pre-money for stage/region
* Score on factors (±50%):
* Team strength
* Market opportunity
* Product/technology
* Competitive environment
* Partnerships
* Need for financing
* Multiply base by weighted factors
5. Cap Table Implications
* Pre-money vs post-money
* Dilution calculation
* Option pool sizing
* Liquidation preferences
Deliverable: Private company valuation with methodology explanation
Objective: Value multi-segment company by valuing each segment separately
Steps:
Segment Identification
Segment Financial Separation
Segment Valuation
Corporate Adjustments
Sum of Parts
Segment A Value: $X + Segment B Value: $Y + Segment C Value: $Z - Corporate Overhead Value: ($W) - Net Debt: ($D) = Total Equity Value
Conglomerate Discount
Deliverable: SOTP valuation with segment breakdown
| Action | Command/Trigger |
|---|---|
| DCF valuation | "Perform DCF analysis" |
| Comparables | "Value using comparable companies" |
| Transactions | "Analyze precedent transactions" |
| Startup value | "Value this startup" |
| SOTP | "Sum-of-the-parts valuation" |
| Full analysis | "Complete valuation analysis" |
| Industry | Range | Notes |
|---|---|---|
| Software/SaaS | 15-30x | Revenue multiples also common |
| Healthcare | 10-15x | Varies by sub-sector |
| Consumer Retail | 6-10x | Location matters |
| Manufacturing | 6-10x | Asset intensity varies |
| Financial Services | P/B or P/E | Book value focus |
| Energy | 4-8x | Commodity sensitive |
| Real Estate | Cap rate | NOI based |
| Media | 8-15x | Content value matters |
| Growth Rate | ARR Multiple |
|---|---|
| < 20% | 3-6x |
| 20-40% | 6-10x |
| 40-60% | 10-15x |
| 60-100% | 15-25x |
100% | 25x+
| Adjustment | Application |
|---|---|
| Illiquidity discount | Private companies (20-35%) |
| Control premium | Acquisitions (20-40%) |
| Size premium | Small companies (add to WACC) |
| Country risk | Emerging markets (add to WACC) |
| Minority discount | Non-control stakes (15-30%) |
# DCF Valuation: [Company Name]
## Assumptions
| Input | Value | Source |
|-------|-------|--------|
| Risk-free Rate | % | 10-yr Treasury |
| Equity Risk Premium | % | Market |
| Beta (Levered) | | Comparable |
| Cost of Debt | % | Current rate |
| Tax Rate | % | Statutory |
| D/E Ratio | % | Target |
| Terminal Growth | % | GDP proxy |
## WACC Calculation
Cost of Equity: %
Cost of Debt (after-tax): %
WACC: %
## Projections ($M)
| | Y1 | Y2 | Y3 | Y4 | Y5 | Terminal |
|-|----|----|----|----|----| ---------|
| Revenue | | | | | | |
| EBITDA | | | | | | |
| EBIT | | | | | | |
| Taxes | | | | | | |
| NOPAT | | | | | | |
| + D&A | | | | | | |
| - CapEx | | | | | | |
| - Δ WC | | | | | | |
| FCF | | | | | | |
| Discount Factor | | | | | | |
| PV of FCF | | | | | | |
## Valuation Summary
Sum of PV of FCF: $
Terminal Value: $
PV of Terminal Value: $
Enterprise Value: $
- Net Debt: $
Equity Value: $
Shares Outstanding:
Value per Share: $
## Sensitivity Analysis
[WACC vs Terminal Growth matrix]
financial-analyst: Financial statement analysisinvestment-analyzer: Investment decision supportrevenue-modeler: Revenue projection inputscontract-analyzer: Deal term analysiscompliance-checker: Regulatory considerationsWeekly Installs
–
Repository
GitHub Stars
2
First Seen
–
Security Audits
Excel财务建模规范与xlsx文件处理指南:专业格式、零错误公式与数据分析
42,000 周安装