Sunesis — Company valuation

VALUATION CASEREVIEW REQUIRED

WD-40 Company

FY2025 financials and assumptions for the FCFF Simple Ginzu model.

ESTIMATED VALUE / SHARE

Review all inputs to calculate value per share.

Operating assets—

Equity value—

Terminal value share

WORKBOOK SEARCH

Find an input or formula

Search by name or cell

⌕

Search for an input or select a question above.
Open a result to see its value, formula and related cells.

10-YEAR FORECAST

Free cash flow

Annual cash flow calculated from the reviewed inputs.

Review the inputs to calculate the forecast.

REVIEW HISTORY

Your changes

Your decisions and edits will appear here, along with the number of cells each change affects.

DAMODARAN’S FCFF SIMPLE GINZU MODEL

Cells and formulas

Find a cell, read its formula, and see which other cells it uses.

CELL & FORMULA SEARCHSHEET

Calculation scope

Open the official workbook ↗

COMPLETED RESEARCH

How the inputs were researched

Review the searches, source references and proposed values from the completed research run.

Read the RLM article ↗

Research steps

RECORDED

FILINGS AND REFERENCES

Sources

RESEARCH METHOD

From source to input

01Load the workbook

Read the cells, formulas and links between them.

02Find the relevant data

Search the workbook and filings for the data an input needs.

03Propose a value

AI agents check specific inputs and record a proposed value, source and explanation.

04Review and calculate

Accept or edit each input, then recalculate the formulas that use it.

This workflow borrows from Recursive Language Models (RLMs): agents retrieve selected data and delegate specific questions. It uses a separate implementation. No comparison with other research methods is included.