{"uid":"cap_9Cs8_EG8zfxo4jexZshUs","slug":"dealanalyzer-1047267f","name":"DealAnalyzer","description":"Premium deal underwriting in one deterministic call: a DCF valuation (enterprise value, equity value, implied share price; Gordon-growth or exit-multiple terminal), equity returns (IRR/XIRR, NPV, MOIC, payback), a discount-rate × terminal-assumption sensitivity grid, and the LP/GP distribution waterfall on the proceeds. Pure math from caller-provided inputs — no market-data feed, no fabrication — with evidence-backed findings on every section.","url":"https://hermesplant.com/api/agent-services/dealanalyzer/analyze","method":"GET","headers":{},"bodySchema":{"type":"object","properties":{"dcf":{"type":"object","description":"Required. DCF valuation inputs."},"returns":{"type":"object","description":"Optional. Equity cash-flow stream for IRR/XIRR, NPV, MOIC, payback."},"waterfall":{"type":"object","description":"Optional. LP/GP distribution terms. distributable defaults to the DCF..."},"sensitivity":{"type":"object","description":"Optional. Additive deltas swept around the base case."}}},"responseSchema":{"type":"json","example":{"returns":{"npv":246.27,"mode":"periodic","moic":2.1,"irrAnnual":0.1599,"paybackPeriod":5},"service":"dealanalyzer","findings":[{"fix":null,"why":"Base-case DCF valuation.","rule":"valuation","evidence":"method=exit-multiple","severity":"info"}],"requestId":"deal-1a2b3c4d","valuation":{"equityValue":1346.18,"terminalMethod":"exit-multiple","enterpriseValue":1646.18,"impliedSharePrice":13.46},"waterfall":{"gpCarry":18.55,"distributable":1346.18,"distributableSource":"dcf-equity-value","effectiveGpCarryPct":0.2},"sensitivity":{"axis":"exit-multiple","enterpriseValueRange":{"max":1883.04,"min":1409.32}}}},"example":null,"exampleRequest":null,"tags":["x402"],"displayCostAmount":"0.25","displayCostAsset":"USDC","priceDynamic":false,"priceHint":null,"priceStatus":"priced","priceSource":"probe","requiresHandshake":false,"reviewCount":0,"rating":{"score":"0.00","successRate":"0.00","reviews":0,"stars":null,"state":"unrated"},"availabilityStatus":"unknown","priceObserved":null,"sessionDeposit":null,"pricing":{"kind":"static","summary":"$0.25/call","primary":{"kind":"static","protocol":"x402","network":"base","amountUsd":"0.25","per":"call","confidence":"exact"},"accepted":[{"kind":"static","protocol":"x402","network":"base","amountUsd":"0.25","per":"call","confidence":"exact"}]},"paymentMethods":[{"uid":"pm_-c7Dk9FCUP_eAkbvCtR5q","protocol":"x402","methodType":"crypto","chain":"base","mode":"charge","costAmount":"0.25","costPer":"request","priority":0,"asset":"0x833589fCD6eDb6E08f4c7C32D4f71b54bdA02913","unit":"request","depositMicros":null,"planRef":null}],"brandName":null,"brandSlug":null,"brandBaseUrl":null,"brandDocsUrl":null,"whatItDoes":"Runs a comprehensive deal valuation model including DCF, returns analysis (IRR/XIRR/NPV/MOIC/payback), LP/GP waterfall distribution, and sensitivity sweeps for private equity and investment decisions.","exampleAgentPrompt":"Run a full deal analysis on this acquisition: DCF inputs include a 5-year free cash flow forecast starting at $80M growing at 8% annually, a WACC of 10%, and an exit multiple of 8x EBITDA; also model the waterfall with a 20% GP carry above an 8% preferred return hurdle, and sweep exit multiples from 6x to 10x in the sensitivity analysis.","exampleUseCases":[{"title":"Private equity LBO valuation","prompt":"I'm evaluating an LBO target — can you run the DCF with projected FCFs of $50M, $60M, $72M, $86M, and $103M over 5 years, WACC of 11%, exit at 9x EBITDA, and tell me the enterprise value, equity value, and implied share price assuming 100M shares outstanding?"},{"title":"LP/GP waterfall carry calculation","prompt":"We're closing a fund deal and need to know how much GP carry the general partner earns — the distributable proceeds are $1.2B, preferred return hurdle is 8%, and the GP carry is 20%. Can you run the waterfall and show me the GP carry amount and effective carry percentage?"},{"title":"Investment sensitivity stress-test","prompt":"Before we finalize this deal, I want to stress-test the exit multiple assumption — base case is 8x, and I want to see enterprise value across a range of plus or minus 2x in 0.5x steps. Can DealAnalyzer run the sensitivity sweep and give me the min/max enterprise value range?"}],"resultDescription":"Returns a structured JSON object containing: valuation metrics (enterprise value, equity value, implied share price, terminal method used), returns analysis (NPV, IRR annualized, MOIC, payback period, mode), waterfall distribution (GP carry amount, distributable, effective carry %), sensitivity output (axis swept and enterprise value min/max range), a findings array with rule checks and severity levels, and a unique requestId for audit/evidence purposes.","failureModes":["Missing required 'dcf' object in body — returns validation error","Invalid or inconsistent cash flow inputs causing IRR computation failure","Waterfall inputs missing distributable amount when DCF equity value not available","Sensitivity delta configuration errors if axis field is unrecognized","Payment failure or insufficient USDC balance ($2 per call required via x402)","Malformed bodyType enum value causing request rejection"],"whenToPreferThis":"Choose DealAnalyzer when you need a single API call that combines DCF valuation, returns metrics (IRR/NPV/MOIC/payback), LP/GP waterfall, and sensitivity analysis together with machine-readable evidence receipts. Prefer this over standalone DCF calculators or spreadsheet models when you need auditable, structured outputs for consequential investment decisions or when building automated deal-review pipelines that require deterministic, repeatable valuation results with a requestId for provenance.","instructions":null,"reviewSummary":null,"reviewSummaryHighlights":null,"reviewSummaryConcerns":null,"reviewSummaryGeneratedAt":null,"activationCount":0,"lastUsedAt":null,"lastSuccessfullyRanAt":null,"lastHealthCheckAt":"2026-09-13T18:31:03.903Z","isFirstParty":false}