Defeatbeta Dcf

DCF Valuation Spreadsheet

Build a fully editable, formula-driven DCF model for a public company. All inputs come from the defeatbeta MCP server's get_stock_dcf_analysis tool. The skill renders the data into a single-sheet .xlsx whose every projection, NPV, and fair-price cell is an Excel formula — so the user can change the discount rate, growth-rate assumptions, cash, or share count and watch fair price recalculate.

Workflow

Step 1: Fetch DCF data via MCP

Call the MCP tool:

get_stock_dcf_analysis(symbol="<TICKER>")

If the response contains an error key (e.g. ETFs / indices without financial statements), stop and surface the error to the user.

Step 2: Save the payload to a temporary JSON

# Pseudocode — Claude writes the dict returned by MCP to a temp file
echo "<dcf-data-as-json>" > /tmp/<TICKER>_dcf.json

Step 3: Build the Excel workbook

Run the build script from this skill:

python <SKILL_DIR>/scripts/build_dcf_excel.py /tmp/<TICKER>_dcf.json ./<TICKER>_DCF.xlsx

• Output is {SYMBOL}_DCF.xlsx in the current working directory by default.
• Override path by passing it as the second argument.

Step 4: Recalculate so previewers show numbers

openpyxl writes formula strings but does not evaluate them. Most spreadsheet apps recalc on open, but lightweight previewers (and Claude's file preview) need cached values:

python <SKILL_DIR>/scripts/recalc.py ./<TICKER>_DCF.xlsx

The recalc script uses libreoffice --headless --calc to evaluate every formula and write the cached value back into the file. If LibreOffice is not on PATH, the script prints a warning and exits cleanly — the workbook is still valid, it will just show blank cells in previewers until opened in Excel/Numbers/WPS.

Install LibreOffice if you want in-Claude preview to show numbers:

• macOS: brew install --cask libreoffice
• Debian/Ubuntu: sudo apt-get install libreoffice-calc
• Other: see https://www.libreoffice.org/download/

Step 5: Surface the file to the user

Tell the user the output path and call out what is editable:

Generated AAPL_DCF.xlsx. Editable cells (light grey fill, blue font) drive everything downstream: change the discount rate or growth rates in the DCF Template section to see fair price update.

Workbook Layout

Single sheet, four vertical sections:

1. Discount Rate (WACC) — Market cap, beta, debt, interest expense, risk-free rate, expected market return → derives weights, cost of debt/equity, WACC. WACC is a live formula.
2. Growth Estimates — 3-year historical revenue with computed 3Y CAGR; up to 10 annual EPS TTM snapshots with computed multi-year CAGR; 5-year annual 10Y Treasury averages.
3. DCF Template — Future growth rate assumptions (1–5Y, 6–10Y, terminal), discount rate, TTM revenue, base FCF, then a 10-year FCF / Terminal Value / Total Value / FCF Margin grid. Years 1–5 grow at the near-term rate; years 6–10 use linear interpolation toward terminal.
4. DCF Value — Enterprise Value via NPV(discount_rate, Total Value year 1..10), plus cash and debt → equity value → fair price → margin of safety → Buy/Sell recommendation.

Color & font conventions

The user can identify what is editable at a glance: anything in blue font on a grey background is fair game; black-on-white is a derived formula.

Notes for the assistant

• The MCP tool returns numeric values already (TTM, base FCF, historical CAGRs as cached values). The build script writes those as input cells and derives every projection / valuation cell via formula referencing the inputs. Never paste a pre-computed projection into the sheet — write the formula.
• dcf_template.projections[0] is the TTM base (year 0). Years 1–10 are formula columns.
• terminal_value is non-zero only at year 10.
• recommendation is "Buy" or "Sell" (mixed case, not all-caps).
• After recalc, sanity check: the workbook's computed fair_price should match dcf_value.fair_price from the MCP payload to within rounding.

Failure modes

• MCP returns error (no financials): tell the user, do not generate Excel.
• LibreOffice not installed: recalc step prints a warning; the .xlsx is still valid for Excel/Numbers users.
• Formula references broken: the build script writes deterministic cell addresses (no dynamic offsets), so this should not happen — if it does, regenerate.