[{"data":1,"prerenderedAt":-1},["ShallowReactive",2],{"skill:01M6H4HS1FEK02036PBPHVBHCY":3,"skill-same:01M6H4HS1FEK02036PBPHVBHCY":100},{"skillNo":4,"name":5,"nameZh":6,"description":7,"descriptionZh":6,"repositoryFullName":8,"ownerLogin":9,"ownerAvatarUrl":10,"ownerAccountNo":11,"ownerDisplayName":6,"repositoryNo":12,"starsCount":13,"licenseSpdxId":14,"licenseFileUrl":6,"sourceHtmlUrl":15,"categories":16,"keywords":22,"publishedAt":43,"linkOnly":44,"markdownContent":45,"markdownBody":46,"frontMatter":47,"refName":53,"commitSha":54,"skillDirectory":55,"forksCount":56,"repositoryHtmlUrl":57,"repositoryHomepageUrl":6,"ownerHtmlUrl":58,"ownerBlogUrl":6,"ownerDescription":6,"updatedAt":59,"install":60,"resources":73},"01M6H4HS1FEK02036PBPHVBHCY","excel-dcf-modeler",null,"Build discounted cash flow (DCF) valuation models in Excel. Use when creating\nDCF models, calculating enterprise value, or valuing companies.\nTrigger with phrases like 'excel dcf', 'build dcf model', 'calculate enterprise value'.","micsapp\u002Fmicstec-skills","micsapp","https:\u002F\u002Favatars.githubusercontent.com\u002Fu\u002F82411001?v=4","01M6GWCFQ6D3PV8EHNY62NN5VW","01M6GWCFVE1PA5HG0DKC7AMFJ3",4,"MIT","https:\u002F\u002Fgithub.com\u002Fmicsapp\u002Fmicstec-skills\u002Fblob\u002Fmaster\u002Fclaude-code\u002Fplugins-plus-skills\u002Fplugins\u002Fbusiness-tools\u002Fexcel-analyst-pro\u002Fskills\u002Fexcel-dcf-modeler\u002FSKILL.md",[17],{"categoryNo":18,"categoryName":19,"taxonomyType":20,"taxonomyTypeDesc":21},"01JBSEEDCAT000000000000004","电子表格","SCENARIO","使用场景",[23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42],"excel dcf modeler","dcf","xlsx","edit","with","trigger","io","build","dcf model","models","use","write","read","cmd","grep","model","Bash","Enterprise","code","codex","2026-11-10 10:12:30",false,"---\nname: excel-dcf-modeler\ndescription: |\n  Build discounted cash flow (DCF) valuation models in Excel. Use when creating\n  DCF models, calculating enterprise value, or valuing companies.\n  Trigger with phrases like 'excel dcf', 'build dcf model', 'calculate enterprise value'.\nallowed-tools: Read, Write, Edit, Grep, Glob, Bash(cmd:*)\nversion: 1.0.0\nauthor: Jeremy Longshore \u003Cjeremy@intentsolutions.io>\nlicense: MIT\ncompatible-with: claude-code, codex, openclaw\n---\n# Excel DCF Modeler\n\n## Overview\n\nCreates professional DCF valuation models following investment banking standards with WACC calculations and sensitivity analysis.\n\n## Prerequisites\n\n- Excel or compatible spreadsheet software\n- Historical financial data for target company\n- Industry comparables for WACC estimation\n\n## Instructions\n\n1. Create assumptions sheet with revenue growth, margins, WACC, and terminal growth rate\n2. Build free cash flow projections (5-year forecast)\n3. Calculate terminal value using Gordon Growth Model\n4. Discount cash flows and terminal value to present value\n5. Sum to get enterprise value, subtract net debt for equity value\n6. Add sensitivity tables for key assumptions\n\n## Output\n\n- Complete 4-sheet DCF model with assumptions, projections, valuation, and sensitivity\n- Enterprise value and equity value per share\n- Sensitivity analysis on WACC and terminal growth rate\n\n## Error Handling\n\n| Error | Cause | Solution |\n|-------|-------|----------|\n| #DIV\u002F0! in terminal value | WACC equals terminal growth | Terminal growth must be less than WACC |\n| Negative FCF | High CapEx or WC needs | Review assumptions, may need different model |\n| Unrealistic EV | Extreme growth assumptions | Benchmark against industry comparables |\n\n## Examples\n\n**Example: Value a SaaS Company**\nRequest: \"Create a DCF model for a $50M ARR SaaS company growing 30%\"\nResult: 4-sheet model with 5-year projections, 12% WACC, 3% terminal growth, sensitivity tables\n\n**Example: M&A Valuation**\nRequest: \"DCF analysis for acquisition target\"\nResult: Model with synergy adjustments, scenario analysis, and per-share valuation\n\n## Resources\n\n- [Damodaran Online DCF Resources](https:\u002F\u002Fpages.stern.nyu.edu\u002F~adamodar\u002F)\n- [WSO DCF Modeling Guide](https:\u002F\u002Fwww.wallstreetoasis.com\u002F)\n- `${CLAUDE_SKILL_DIR}\u002Freferences\u002Fdcf-formulas.md` for Excel formula templates","# Excel DCF Modeler\n\n## Overview\n\nCreates professional DCF valuation models following investment banking standards with WACC calculations and sensitivity analysis.\n\n## Prerequisites\n\n- Excel or compatible spreadsheet software\n- Historical financial data for target company\n- Industry comparables for WACC estimation\n\n## Instructions\n\n1. Create assumptions sheet with revenue growth, margins, WACC, and terminal growth rate\n2. Build free cash flow projections (5-year forecast)\n3. Calculate terminal value using Gordon Growth Model\n4. Discount cash flows and terminal value to present value\n5. Sum to get enterprise value, subtract net debt for equity value\n6. Add sensitivity tables for key assumptions\n\n## Output\n\n- Complete 4-sheet DCF model with assumptions, projections, valuation, and sensitivity\n- Enterprise value and equity value per share\n- Sensitivity analysis on WACC and terminal growth rate\n\n## Error Handling\n\n| Error | Cause | Solution |\n|-------|-------|----------|\n| #DIV\u002F0! in terminal value | WACC equals terminal growth | Terminal growth must be less than WACC |\n| Negative FCF | High CapEx or WC needs | Review assumptions, may need different model |\n| Unrealistic EV | Extreme growth assumptions | Benchmark against industry comparables |\n\n## Examples\n\n**Example: Value a SaaS Company**\nRequest: \"Create a DCF model for a $50M ARR SaaS company growing 30%\"\nResult: 4-sheet model with 5-year projections, 12% WACC, 3% terminal growth, sensitivity tables\n\n**Example: M&A Valuation**\nRequest: \"DCF analysis for acquisition target\"\nResult: Model with synergy adjustments, scenario analysis, and per-share valuation\n\n## Resources\n\n- [Damodaran Online DCF Resources](https:\u002F\u002Fpages.stern.nyu.edu\u002F~adamodar\u002F)\n- [WSO DCF Modeling Guide](https:\u002F\u002Fwww.wallstreetoasis.com\u002F)\n- `${CLAUDE_SKILL_DIR}\u002Freferences\u002Fdcf-formulas.md` for Excel formula templates",{"name":5,"author":48,"license":14,"version":49,"description":50,"allowed-tools":51,"compatible-with":52},"Jeremy Longshore \u003Cjeremy@intentsolutions.io>","1.0.0","Build discounted cash flow (DCF) valuation models in Excel. Use when creating\nDCF models, calculating enterprise value, or valuing companies.\nTrigger with phrases like 'excel dcf', 'build dcf model', 'calculate enterprise value'.\n","Read, Write, Edit, Grep, Glob, Bash(cmd:*)","claude-code, codex, openclaw","master","3f5d983eb4ef375b749adcd6b07ec03bd82ae8a8","claude-code\u002Fplugins-plus-skills\u002Fplugins\u002Fbusiness-tools\u002Fexcel-analyst-pro\u002Fskills\u002Fexcel-dcf-modeler",0,"https:\u002F\u002Fgithub.com\u002Fmicsapp\u002Fmicstec-skills","https:\u002F\u002Fgithub.com\u002Fmicsapp","2026-03-20 11:24:18",{"source":8,"skillName":5,"commands":61,"prompt":71,"zipAvailable":72},[62,65,68],{"tool":63,"command":64},"npx","npx skills add micsapp\u002Fmicstec-skills --skill excel-dcf-modeler",{"tool":66,"command":67},"bunx","bunx skills add micsapp\u002Fmicstec-skills --skill excel-dcf-modeler",{"tool":69,"command":70},"pnpm","pnpm dlx skills add micsapp\u002Fmicstec-skills --skill excel-dcf-modeler","安装技能，技能地址：https:\u002F\u002Fgithub.com\u002Fmicsapp\u002Fmicstec-skills\u002Fblob\u002Fmaster\u002Fclaude-code\u002Fplugins-plus-skills\u002Fplugins\u002Fbusiness-tools\u002Fexcel-analyst-pro\u002Fskills\u002Fexcel-dcf-modeler\u002FSKILL.md",true,[74,80,86,90,94],{"path":75,"resourceType":76,"resourceTypeDesc":77,"sizeBytes":78,"sourceHtmlUrl":79},"assets\u002FREADME.md","ASSET","资产文件",525,"https:\u002F\u002Fgithub.com\u002Fmicsapp\u002Fmicstec-skills\u002Fblob\u002Fmaster\u002Fclaude-code\u002Fplugins-plus-skills\u002Fplugins\u002Fbusiness-tools\u002Fexcel-analyst-pro\u002Fskills\u002Fexcel-dcf-modeler\u002Fassets\u002FREADME.md",{"path":81,"resourceType":82,"resourceTypeDesc":83,"sizeBytes":84,"sourceHtmlUrl":85},"references\u002Fdcf-formulas.md","REFERENCE","参考文档",1642,"https:\u002F\u002Fgithub.com\u002Fmicsapp\u002Fmicstec-skills\u002Fblob\u002Fmaster\u002Fclaude-code\u002Fplugins-plus-skills\u002Fplugins\u002Fbusiness-tools\u002Fexcel-analyst-pro\u002Fskills\u002Fexcel-dcf-modeler\u002Freferences\u002Fdcf-formulas.md",{"path":87,"resourceType":82,"resourceTypeDesc":83,"sizeBytes":88,"sourceHtmlUrl":89},"references\u002FREADME.md",580,"https:\u002F\u002Fgithub.com\u002Fmicsapp\u002Fmicstec-skills\u002Fblob\u002Fmaster\u002Fclaude-code\u002Fplugins-plus-skills\u002Fplugins\u002Fbusiness-tools\u002Fexcel-analyst-pro\u002Fskills\u002Fexcel-dcf-modeler\u002Freferences\u002FREADME.md",{"path":91,"resourceType":82,"resourceTypeDesc":83,"sizeBytes":92,"sourceHtmlUrl":93},"resources\u002FREFERENCE.md",7458,"https:\u002F\u002Fgithub.com\u002Fmicsapp\u002Fmicstec-skills\u002Fblob\u002Fmaster\u002Fclaude-code\u002Fplugins-plus-skills\u002Fplugins\u002Fbusiness-tools\u002Fexcel-analyst-pro\u002Fskills\u002Fexcel-dcf-modeler\u002Fresources\u002FREFERENCE.md",{"path":95,"resourceType":96,"resourceTypeDesc":97,"sizeBytes":98,"sourceHtmlUrl":99},"scripts\u002FREADME.md","SCRIPT","脚本",622,"https:\u002F\u002Fgithub.com\u002Fmicsapp\u002Fmicstec-skills\u002Fblob\u002Fmaster\u002Fclaude-code\u002Fplugins-plus-skills\u002Fplugins\u002Fbusiness-tools\u002Fexcel-analyst-pro\u002Fskills\u002Fexcel-dcf-modeler\u002Fscripts\u002FREADME.md",[101,136,165,185,205,229],{"skillNo":102,"name":103,"nameZh":6,"description":104,"descriptionZh":6,"repositoryFullName":8,"ownerLogin":9,"ownerAvatarUrl":10,"ownerAccountNo":11,"ownerDisplayName":6,"repositoryNo":12,"starsCount":13,"licenseSpdxId":14,"licenseFileUrl":6,"sourceHtmlUrl":105,"categories":106,"keywords":115,"publishedAt":43},"01M6HBTJ02FXBFG9NYEHHYAP52","azure-apim-architecture","Analyzes and explains Azure API Management architecture decisions for enterprise API marketplace implementations using VNet Internal mode, Front Door, hybrid authentication, and multi-environment strategies. Use when discussing APIM component selection, network topology, cost optimization, or comparing alternatives like workspaces vs instances, VNet Internal vs External mode, or Front Door vs Application Gateway.","https:\u002F\u002Fgithub.com\u002Fmicsapp\u002Fmicstec-skills\u002Fblob\u002Fmaster\u002Fcopilot-cli\u002Fcopilot-agent-skills\u002F.github\u002Fskills\u002Fazure-apim-architecture\u002FSKILL.md",[107,110],{"categoryNo":108,"categoryName":109,"taxonomyType":20,"taxonomyTypeDesc":21},"01JBSEEDCAT000000000000010","后端与接口",{"categoryNo":111,"categoryName":112,"taxonomyType":113,"taxonomyTypeDesc":114},"01JBSEEDCAT000000000000030","开发工程师","PROFESSION","适用职业",[116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135],"architecture","azure","azure apim architecture","component","authentication","gateway","topology","Optimization","network","api","team","environment","multi-environment","workspaces","instances","selection","strategies","azure api management","mode","for",{"skillNo":137,"name":138,"nameZh":6,"description":139,"descriptionZh":6,"repositoryFullName":8,"ownerLogin":9,"ownerAvatarUrl":10,"ownerAccountNo":11,"ownerDisplayName":6,"repositoryNo":12,"starsCount":13,"licenseSpdxId":14,"licenseFileUrl":6,"sourceHtmlUrl":140,"categories":141,"keywords":150,"publishedAt":43},"01M6HBT7J4H082JEEA670B3EQ9","apiops-deployment","Guides deployment of Azure API Management infrastructure using Infrastructure as Code (Bicep\u002FTerraform), CI\u002FCD pipelines (GitHub Actions\u002FAzure DevOps), and APIOps workflows. Use when deploying APIM, creating pipelines, or implementing dev→test→prod promotion strategies.","https:\u002F\u002Fgithub.com\u002Fmicsapp\u002Fmicstec-skills\u002Fblob\u002Fmaster\u002Fcopilot-cli\u002Fcopilot-agent-skills\u002F.github\u002Fskills\u002Fapiops-deployment\u002FSKILL.md",[142,143,146,149],{"categoryNo":108,"categoryName":109,"taxonomyType":20,"taxonomyTypeDesc":21},{"categoryNo":144,"categoryName":145,"taxonomyType":20,"taxonomyTypeDesc":21},"01JBSEEDCAT000000000000011","运维与部署",{"categoryNo":147,"categoryName":148,"taxonomyType":20,"taxonomyTypeDesc":21},"01JBSEEDCAT000000000000023","Skill与智能体开发",{"categoryNo":111,"categoryName":112,"taxonomyType":113,"taxonomyTypeDesc":114},[151,152,153,154,117,155,41,156,157,158,159,160,125,126,132,161,162,133,163,164],"deployment","apiops deployment","workflows","azure devops","infrastructure","infrastructure as code","actions","ci","github actions","github-actions","as","guides","CI\u002FCD","implementing",{"skillNo":166,"name":167,"nameZh":6,"description":168,"descriptionZh":6,"repositoryFullName":8,"ownerLogin":9,"ownerAvatarUrl":10,"ownerAccountNo":11,"ownerDisplayName":6,"repositoryNo":12,"starsCount":13,"licenseSpdxId":14,"licenseFileUrl":6,"sourceHtmlUrl":169,"categories":170,"keywords":172,"publishedAt":43},"01M6HBT2HEA23THNE9E00GYQBE","apim-policy-authoring","Creates production-ready Azure API Management policy XML for authentication (OAuth 2.0, JWT validation, subscription keys), rate limiting, CORS configuration, error handling, and API transformations. Use when implementing API security, access control, or request\u002Fresponse processing logic.","https:\u002F\u002Fgithub.com\u002Fmicsapp\u002Fmicstec-skills\u002Fblob\u002Fmaster\u002Fcopilot-cli\u002Fcopilot-agent-skills\u002F.github\u002Fskills\u002Fapim-policy-authoring\u002FSKILL.md",[171],{"categoryNo":108,"categoryName":109,"taxonomyType":20,"taxonomyTypeDesc":21},[173,174,175,176,117,120,125,126,177,33,178,179,180,181,182,133,183,184,164,135],"policy","authoring","apim policy authoring","security","access","ready","api security","Access Control","error","processing","cors configuration","production-ready",{"skillNo":186,"name":187,"nameZh":6,"description":188,"descriptionZh":6,"repositoryFullName":8,"ownerLogin":9,"ownerAvatarUrl":10,"ownerAccountNo":11,"ownerDisplayName":6,"repositoryNo":12,"starsCount":13,"licenseSpdxId":14,"licenseFileUrl":6,"sourceHtmlUrl":189,"categories":190,"keywords":193,"publishedAt":43},"01M6HBSY65SB29J9WE9KYD0K6T","api-security-review","Reviews Azure API Management configurations for security vulnerabilities, OWASP API Security Top 10 compliance, VNet Internal mode validation, Private Link verification, and Azure Security Benchmark alignment. Use when performing security audits, pre-deployment validation, or compliance reviews.","https:\u002F\u002Fgithub.com\u002Fmicsapp\u002Fmicstec-skills\u002Fblob\u002Fmaster\u002Fcopilot-cli\u002Fcopilot-agent-skills\u002F.github\u002Fskills\u002Fapi-security-review\u002FSKILL.md",[191,192],{"categoryNo":108,"categoryName":109,"taxonomyType":20,"taxonomyTypeDesc":21},{"categoryNo":111,"categoryName":112,"taxonomyType":113,"taxonomyTypeDesc":114},[194,176,195,125,179,196,117,151,197,198,199,200,126,201,133,202,203,204,134,135],"review","security review","api security review","benchmark","verification","owasp","owasp-api","alignment","azure security","reviews","top",{"skillNo":206,"name":207,"nameZh":6,"description":208,"descriptionZh":6,"repositoryFullName":8,"ownerLogin":9,"ownerAvatarUrl":10,"ownerAccountNo":11,"ownerDisplayName":6,"repositoryNo":12,"starsCount":13,"licenseSpdxId":14,"licenseFileUrl":6,"sourceHtmlUrl":209,"categories":210,"keywords":211,"publishedAt":43},"01M6HBSRW4PDFE6K4F8JYPZQ05","jira-cli","Interact with Jira from the command line to create, list, view, edit, and transition issues, manage sprints and epics, and perform common Jira workflows. Use when the user asks about Jira tasks, tickets, issues, sprints, or needs to manage project work items.","https:\u002F\u002Fgithub.com\u002Fmicsapp\u002Fmicstec-skills\u002Fblob\u002Fmaster\u002Fcopilot-cli\u002Fawesome-copilot-agents\u002Fskills\u002Fjira-cli\u002FSKILL.md",[],[212,213,214,153,215,216,217,218,125,219,220,221,26,222,223,224,225,226,227,228],"cli","jira","jira cli","init","tasks","create","issues","common","work","command","list","view","project","project work","token","line","sprints",{"skillNo":230,"name":231,"nameZh":6,"description":232,"descriptionZh":6,"repositoryFullName":8,"ownerLogin":9,"ownerAvatarUrl":10,"ownerAccountNo":11,"ownerDisplayName":6,"repositoryNo":12,"starsCount":13,"licenseSpdxId":14,"licenseFileUrl":6,"sourceHtmlUrl":233,"categories":234,"keywords":235,"publishedAt":43},"01M6HBSNS3JHMW603G47TWE31H","calculator","Performs arbitrary-precision arithmetic calculations including addition, subtraction, multiplication, division, and exponents. Use when the user asks to calculate, compute, or evaluate math expressions, or when precise decimal arithmetic is needed to avoid floating-point errors.","https:\u002F\u002Fgithub.com\u002Fmicsapp\u002Fmicstec-skills\u002Fblob\u002Fmaster\u002Fcopilot-cli\u002Fawesome-copilot-agents\u002Fskills\u002Fcalculator\u002FSKILL.md",[],[231,236,237,238,239,240,241,33,242,243],"npm","js","calculate","node","math","user","compute","errors"]