dcf-model

dcf-model is a skill for Claude Code, Codex from NousResearch/hermes-agent. It costs 14 tokens per session (12,790 once invoked), scanned A, original, MIT.

An Excel discounted cash flow model for valuing a company from its expected future cash flows. It discounts future money back to today and includes sensitivity analysis, which shows how the result changes when assumptions change.

In plain words
What is it for?
Use it to project revenue and margins, calculate discount factors and present values, estimate terminal value, and review valuation under different assumptions.
Why use it?
It helps turn operating forecasts and valuation assumptions into a transparent estimate of company value, with formulas that can be checked and adjusted in Excel.

Skill for Claude CodeCodex

Written for no agent in particular: nothing here depends on one. Also seen: positional $N argument.

Good fit Use it to project revenue and margins, calculate discount factors and present values, estimate terminal value, and review valuation under different assumptions.

Compare 6 skills from other repositories ↓
Install with agentmods
npx agentmods add skills/nousresearch/hermes-agent/dcf-model
About the project

Hermes Agent is an AI assistant that learns from its use by creating and improving skills, retaining knowledge, searching past conversations, and adapting to its users. It is for people who want to run an agent through a terminal or messaging platforms while connecting it to different AI models and scheduled tasks.

NousResearch/hermes-agent · 254,120 stars · on GitHub · hermes-agent.nousresearch.com

Install

Getting it into your agent

One page per mod, every tool's command on it. A separate URL per tool would split the same page into five that compete with each other.

Any agent
npx skills add NousResearch/hermes-agent --skill dcf-model
Clone the repo
git clone --depth 1 https://github.com/NousResearch/hermes-agent

Made for: Claude Code, Codex.

Wrote this? Show the measurements

A badge with what this costs and how it scanned, read live from this page, so it follows the numbers instead of freezing them. Markdown for a README, HTML for a documentation site or a project page.

agentmods badge for dcf-model

README.md
[![agentmods](https://agentmods.dev/badge/skills/nousresearch/hermes-agent/dcf-model/github.svg)](https://agentmods.dev/skills/nousresearch/hermes-agent/dcf-model)
Your own site
<a href="https://agentmods.dev/skills/nousresearch/hermes-agent/dcf-model"><img src="https://agentmods.dev/badge/skills/nousresearch/hermes-agent/dcf-model/github.svg" alt="Measured on agentmods" height="20"></a>

Or the 80×15 button, for a site that already has a row of RSS and ATOM ones. Only the verdict fits; the numbers stay here.

agentmods 80×15 button for dcf-model

Your own site · 80×15
<a href="https://agentmods.dev/skills/nousresearch/hermes-agent/dcf-model"><img src="https://agentmods.dev/badge/skills/nousresearch/hermes-agent/dcf-model.svg" alt="Reviewed on agentmods" width="80" height="20"></a>
Per session 14 Skills are progressive disclosure: only the name and description are preloaded; the body loads when the skill is used.
When invoked 12,790 The whole file, excluding the scripts and references it only reads on demand.
Security scan A 0 findings. A grade says what 26 rules found in the file — not that it is safe. Third-party audits
  • Snyk warn 6 Sept 2026
  • NVIDIA SkillSpector warn 7 Sept 2026
SkillSpector: 1 finding, up to medium

These are SkillSpector’s own severities. On a checked sample its high-severity flags on skills were ~96% false positives — a documented command, a public API, a “never do X” rule — so we show them as a caution to read, not a verdict. Why →

  • medium analysis-evasion · line 1
    Suspicious Unicode normalization or mixed-script content
    Fix: Review the flagged content for security risks. Ensure no credentials, secrets, or sensitive data are exposed.
How audits are shown
Origin original No closer match found in the catalogue.
Token cost

What it costs to keep this loaded

Counted locally with the o200k_base tokenizer, which is exact for GPT models; Claude uses its own tokenizer and its counts differ. Treat this as one consistent yardstick across the catalogue rather than a bill. Prices are per million input tokens.

ModelPer sessionOnce invoked
Fable 5.1 $0.00014 $0.12790
Opus 5.5 $0.00006 $0.05116
Sonnet 5.5 $0.00003 $0.02558
Haiku 4.5 $0.00001 $0.01279

Measured 1mo ago against content hash bd6f6c023da4, method: parsed. Prices are Anthropic first-party input rates as of 2026-10-07, from the pricing page.

Security

Grade A, and why

dcf-model scanned grade A with 0 findings against 26 rules in 11 categories — prompt injection, anti-refusal, data exfiltration, privilege escalation, supply chain, agent snooping, system-prompt leakage, SSRF and excessive agency — measured 1mo ago.

The scan reads SKILL.md. This mod also ships 1 executable file (scripts/validate_dcf.py), listed below but not scanned — reading those needs a real analyzer, not pattern matching.

A static scan of the body, not an audit. Every finding is printed with the line that produced it so you can judge whether it matters here. A mod is markdown that instructs an agent; that is exactly why what it instructs is worth reading.

Nothing flagged

None of the 26 patterns this scan looks for appear in this file: no shell pipes, no recursive deletes, no credential paths, no hidden text, no instruction-override or anti-refusal phrasing, no agent-config snooping. That is not a guarantee, it is the absence of the things that are checkable.

Origin

Copies of this mod

8 near-identical copies found in the catalogue:

optional-skills/finance/dcf-model/SKILL.md · 1,271 lines

How it starts

The opening of the file, as written. The whole thing — 1,271 lines — stays where its author put it; the contents beside it link to each section on GitHub.

Environment

This skill assumes headless openpyxl — you are producing an .xlsx file on disk. Follow the excel-author skill's conventions for cell coloring, formulas, named ranges, and sensitivity tables. Recalculate before delivery: python /path/to/excel-author/scripts/recalc.py ./out/model.xlsx.

DCF Model Builder

Overview

This skill creates institutional-quality DCF models for equity valuation following investment banking standards. Each analysis produces a detailed Excel model (with sensitivity analysis included at the bottom of the DCF sheet).

Tools

  • Default to using all of the information provided by the user and MCP servers available for data sourcing.

Critical Constraints - Read These First

These constraints apply throughout all DCF model building. Review before starting:

Formulas Over Hardcodes (NON-NEGOTIABLE):

  • Every projection, margin, discount factor, PV, and sensitivity cell MUST be a live Excel formula — never a value computed in Python and written as a number
  • When using openpyxl: ws["D20"] = "=D19*(1+$B$8)" is correct; ws["D20"] = calculated_revenue is WRONG
  • The only hardcoded numbers permitted are: (1) raw historical inputs, (2) assumption drivers (growth rates, WACC inputs, terminal g), (3) current market data (share price, debt balance)
  • If you catch yourself computing something in Python and writing the result — STOP. The model must flex when the user changes an assumption.

Verify Step-by-Step With the User (DO NOT build end-to-end):

  • After data retrieval → show the user the raw inputs block (revenue, margins, shares, net debt) and confirm before projecting
  • After revenue projections → show the projected top line and growth rates, confirm before building margin build
  • After FCF build → show the full FCF schedule, confirm logic before computing WACC
  • After WACC → show the calculation and inputs, confirm before discounting
  • After terminal value + PV → show the equity bridge (EV → equity value → per share), confirm before sensitivity tables
  • Catch errors at each stage — a wrong margin assumption discovered after sensitivity tables are built means rebuilding everything downstream

Read the full file on GitHub · 1,271 lines

Files

What ships with it

3 files beside SKILL.md in the same directory: the scripts, references and assets a skill reads on demand. Not counted in the per-session cost; read them before you install if any of them is executable.

Changes

What this file has done since we first saw it

Hashed on every crawl. A supply-chain change to an agent config is a question of when, not whether, so the history is kept rather than the latest state alone.

  1. 1mo ago First seen · 1,271 lines · 14 tokens per session scan A bd6f6c023da4

Subscribe to this mod's changes

dcf-model is a skill published in the GitHub repository NousResearch/hermes-agent (254,120 stars, last pushed today), licensed MIT. It adds 14 tokens to every session and 12,790 once invoked, about $0.0001 per session on Opus 5.5. A static security scan graded it A with 0 findings. No closer match exists in the catalogue, so it is treated as the original; first seen 2026-08-30.

Related

Other skills, from other repositories

steuer-assistent

Points to the standalone module steuer-assistent: a local, offline-first receipt worksheet for German employee income-related expenses (Werbungskosten) -- record, sum to the cent, private ZIP export. Use this skill when Werbungskosten receipts should be prepared in a structured way -- with a clear boundary: not tax…

ellmos-ai/skills · 90 tokens

xlsx

Use this skill any time a spreadsheet file is the primary input or output. This means any task where the user wants to: open, read, edit, or fix an existing .xlsx, .xlsm, .xltx, .csv, or .tsv file (e.g., adding columns, computing formulas, formatting, charting, cleaning messy data); create a new spreadsheet from…

asgeirtj/system_prompts_leaks · 206 tokens

google_sheets

Read, write, and manage the user's Google Sheets.

asgeirtj/system_prompts_leaks · 15 tokens

investor-materials

Create and update pitch decks, one-pagers, investor memos, accelerator applications, financial models, and fundraising materials. Use when the user needs investor-facing documents, projections, use-of-funds tables, milestone plans, or materials that must stay internally consistent across multiple fundraising assets.

affaan-m/ECC · 61 tokens

artifact_spreadsheet

Create, read, edit, fix, or clean spreadsheet files (.xlsx, .xlsm, .csv, .tsv). Use whenever a build task's artifact kind is spreadsheet, or the task names a spreadsheet file and wants something done to it or produced from it, including restructuring messy tabular data into a proper workbook. Covers openpyxl…

asgeirtj/system_prompts_leaks · 113 tokens

xlsx

Build and edit professional Excel (.xlsx) spreadsheets, workbooks, and simple financial models — live formulas, number/date/currency formats, cell styling, conditional formatting, data-validation dropdowns, named ranges, frozen panes, merged cells, multi-sheet. Use when the user asks Brigade to make, fill, update…

spinabot/brigade · 79 tokens