{"uid":"cap_sym1lzBs3AuiFsxTzzsWb","slug":"the-stall-dcf-scenario-analysis-7b5fc3ee","name":"The Stall — DCF Scenario Analysis","description":"Domain-agnostic x402 capability chassis by IntuiTek¹. 300 AI-callable data services — pay USDC on Base mainnet. No accounts or API keys required.","url":"https://the-stall.intuitek.ai/cap/dcf-scenario","method":"GET","headers":{},"bodySchema":{"type":"object","properties":{"required":{"type":"string"},"properties":{"type":"string"}}},"responseSchema":null,"example":null,"exampleRequest":null,"tags":["x402"],"displayCostAmount":"0.045","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":"$0.045/call","primary":{"kind":"static","protocol":"x402","network":"base","amountUsd":"0.045","per":"call","confidence":"exact"},"accepted":[{"kind":"static","protocol":"x402","network":"base","amountUsd":"0.045","per":"call","confidence":"exact"}]},"paymentMethods":[{"uid":"pm_MBnwCMUSBK_WrOABedR7v","protocol":"x402","methodType":"crypto","chain":"base","mode":"charge","costAmount":"0.045","costPer":"request","priority":0,"asset":"0x833589fCD6eDb6E08f4c7C32D4f71b54bdA02913","unit":"request","depositMicros":null,"planRef":null}],"brandName":null,"brandSlug":null,"brandBaseUrl":null,"brandDocsUrl":null,"whatItDoes":"Runs a discounted cash flow (DCF) scenario analysis for a given set of financial assumptions, returning valuation outputs payable in USDC via x402.","exampleAgentPrompt":"Run a DCF scenario analysis for a company with $2M in Year 1 free cash flow growing at 20% annually over 5 years, using a 10% discount rate and a 3% terminal growth rate — I want to see the present value and terminal value under a base case.","exampleUseCases":[{"title":"SaaS startup valuation pre-fundraise","prompt":"Can you run a DCF analysis for my SaaS startup? Assume $500K free cash flow in Year 1 growing at 30% for 5 years, a 12% discount rate, and a 2.5% terminal growth rate. I need the implied enterprise value for my pitch deck."},{"title":"Bear vs bull scenario comparison","prompt":"Model two DCF scenarios for me — a bull case with 25% FCF growth and a bear case with 5% growth over 7 years, both starting at $1M Year 1 FCF, 10% WACC, and 2% terminal growth. What's the valuation difference?"},{"title":"Acquisition target intrinsic value check","prompt":"We're evaluating an acquisition target that generates $3M in free cash flow annually with expected 8% growth over 5 years. Using a 9% discount rate and 1.5% terminal growth, what does a DCF say about the intrinsic value of the business?"}],"resultDescription":"Returns a structured DCF valuation output including present value of projected cash flows, terminal value, total enterprise value, and scenario-specific metrics such as implied equity value or sensitivity ranges across the provided inputs.","failureModes":["Missing required cash flow or discount rate inputs return a 400 error","Invalid or negative growth rate combinations may produce implausible valuations","Payment failure in USDC on Base mainnet results in a 402 response and no data returned","Extreme parameter values (e.g. 99% growth) may cause numerical instability in outputs"],"whenToPreferThis":"Choose this endpoint when you need a fast, on-demand DCF valuation without setting up accounts or API keys — ideal for agents doing ad-hoc financial modeling, startup valuations, or M&A screening where paying per-call in USDC is acceptable. Prefer this over building a local model when you need structured JSON output consumable by downstream agents.","instructions":null,"reviewSummary":null,"reviewSummaryHighlights":null,"reviewSummaryConcerns":null,"reviewSummaryGeneratedAt":null,"activationCount":0,"lastUsedAt":null,"lastSuccessfullyRanAt":null,"lastHealthCheckAt":"2026-09-14T18:51:39.866Z","isFirstParty":false}