comps-analysis

name	comps-analysis
description	Comparable company analysis: operating metrics, valuation multiples, peer benchmarking
license	Derived from anthropics/financial-services-plugins (Apache-2.0). Modified for langalpha.

Comparable Company Analysis

Overview

This skill teaches Claude to build institutional-grade comparable company analyses that combine operating metrics, valuation multiples, and statistical benchmarking. The output is a structured Excel/spreadsheet that enables informed investment decisions through peer comparison.

ALWAYS ask yourself first:

1. "Do you have a preferred format or should I adapt the template style?"
2. "Who is the audience?" (Investment committee, board presentation, quick reference, detailed memo)
3. "What's the key question?" (Valuation, growth analysis, competitive positioning, efficiency)
4. "What's the context?" (M&A evaluation, investment decision, sector benchmarking, performance review)

Adapt based on specifics:

• Industry context: Big tech mega-caps need different metrics than emerging SaaS startups
• Sector-specific needs: Add relevant metrics early (e.g., cloud ARR, enterprise customers, developer ecosystem for tech)
• Company familiarity: Well-known companies may need less background, more focus on delta analysis
• Decision type: M&A requires different emphasis than ongoing portfolio monitoring

Core principle: Use template principles (clear structure, statistical rigor, transparent formulas) but vary execution based on context. The goal is institutional-quality analysis, not institutional-looking templates.

User-provided examples and explicit preferences always take precedence over defaults.

Core Philosophy

"Build the right structure first, then let the data tell the story."

Start with headers that force strategic thinking about what matters, input clean data, build transparent formulas, and let statistics emerge automatically. A good comp should be immediately readable by someone who didn't build it.

---

Section 1: Document Structure & Setup

Header Block (Rows 1-3)

Row 1: [ANALYSIS TITLE] - COMPARABLE COMPANY ANALYSIS
Row 2: [List of Companies with Tickers] • [Company 1 (TICK1)] • [Company 2 (TICK2)] • [Company 3 (TICK3)]
Row 3: As of [Period] | All figures in [USD Millions/Billions] except per-share amounts and ratios

Why this matters: Establishes context immediately. Anyone opening this file knows what they're looking at, when it was created, and how to interpret the numbers.

Visual Convention Standards

For all Excel formatting, number formats, and color standards, follow the guidelines in .agents/skills/xlsx/SKILL.md. After generating Excel, run recalculation: python .agents/skills/xlsx/scripts/recalc.py model.xlsx 30

User-provided templates and explicit formatting preferences always override defaults.

---

Section 2: Operating Statistics & Financial Metrics

Core Columns (Start with these)

1. Company - Names with consistent formatting
2. Revenue - Size metric (can be LTM, quarterly, or annual depending on context)
3. Revenue Growth - Year-over-year percentage change
4. Gross Profit - Revenue minus cost of goods sold
5. Gross Margin - GP/Revenue (fundamental profitability)
6. EBITDA - Earnings before interest, tax, depreciation, amortization
7. EBITDA Margin - EBITDA/Revenue (operating efficiency)

Optional Additions (Choose based on industry/purpose)

• Quarterly vs LTM - Include both if seasonality matters
• Free Cash Flow - For capital-intensive or SaaS businesses
• FCF Margin - FCF/Revenue (cash generation efficiency)
• Net Income - For mature, profitable companies
• Operating Income - For businesses with varying D&A
• CapEx metrics - For asset-heavy industries
• Rule of 40 - Specifically for SaaS (Growth % + Margin %)
• FCF Conversion - For quality of earnings analysis (advanced)

Formula Examples (Using Row 7 as example)

// Core ratios - these are always calculated
Gross Margin (F7): =E7/C7
EBITDA Margin (H7): =G7/C7

// Optional ratios - include if relevant
FCF Margin: =[FCF]/[Revenue]
Net Margin: =[Net Income]/[Revenue]
Rule of 40: =[Growth %]+[FCF Margin %]

Golden Rule: Every ratio should be [Something] / [Revenue] or [Something] / [Something from this sheet]. Keep it simple.

Statistics Block (After company data)

CRITICAL: Add statistics formulas for all comparable metrics (ratios, margins, growth rates, multiples).

[Leave one blank row for visual separation]
- Maximum: =MAX(B7:B9)
- 75th Percentile: =QUARTILE(B7:B9,3)
- Median: =MEDIAN(B7:B9)
- 25th Percentile: =QUARTILE(B7:B9,1)
- Minimum: =MIN(B7:B9)

Columns that NEED statistics (comparable metrics):

• Revenue Growth %, Gross Margin %, EBITDA Margin %, EPS
• EV/Revenue, EV/EBITDA, P/E, Dividend Yield %, Beta

Columns that DON'T need statistics (size metrics):

• Revenue, EBITDA, Net Income (absolute size varies by company scale)
• Market Cap, Enterprise Value (not comparable across different-sized companies)

Note: Add one blank row between company data and statistics rows for visual separation. Do NOT add a "SECTOR STATISTICS" or "VALUATION STATISTICS" header row.

Why quartiles matter: They show distribution, not just average. A 75th percentile multiple tells you what "premium" companies trade at.

---

Section 3: Valuation Multiples & Investment Metrics

Core Valuation Columns (Start with these)

1. Company - Same order as operating section
2. Market Cap - Current market valuation
3. Enterprise Value - Market Cap ± Net Debt/Cash
4. EV/Revenue - How much market pays per dollar of sales
5. EV/EBITDA - How much market pays per dollar of earnings
6. P/E Ratio - Price relative to net earnings

Optional Valuation Metrics (Choose based on context)

• FCF Yield - FCF/Market Cap (for cash-focused analysis)
• PEG Ratio - P/E/Growth Rate (for growth companies)
• Price/Book - Market value vs. book value (for asset-heavy businesses)
• ROE/ROA - Return metrics (for profitability comparison)
• Revenue/EBITDA CAGR - Historical growth rates (for trend analysis)
• Asset Turnover - Revenue/Assets (for operational efficiency)
• Debt/Equity - Leverage (for capital structure analysis)

Key Principle: Include 3-5 core multiples that matter for your industry. Don't include every possible metric just because you can.

Formula Examples

// Core multiples - always include these
EV/Revenue: =[Enterprise Value]/[LTM Revenue]
EV/EBITDA: =[Enterprise Value]/[LTM EBITDA]
P/E Ratio: =[Market Cap]/[Net Income]

// Optional multiples - include if data available
FCF Yield: =[LTM FCF]/[Market Cap]
PEG Ratio: =[P/E]/[Growth Rate %]

Cross-Reference Rule

CRITICAL: Valuation multiples MUST reference the operating metrics section. Never input the same raw data twice. If revenue is in C7, then EV/Revenue formula should reference C7.

Statistics Block

Same structure as operating section: Max, 75th, Median, 25th, Min for every metric. Add one blank row for visual separation between company data and statistics. Do NOT add a "VALUATION STATISTICS" header row.

---

Section 4: Notes & Methodology Documentation

Required Components

Data Sources & Quality:

• Where did the data come from? (fundamentals MCP, get_company_overview, SEC filings)
• What period does it cover? (Q4 2024, audited figures)
• How was it verified? (Cross-checked against 10-K/10-Q)

Key Definitions:

• EBITDA calculation method (Gross Profit + D&A, or Operating Income + D&A)
• Free Cash Flow formula (Operating CF - CapEx)
• Special metrics explained (Rule of 40, FCF Conversion)
• Time period definitions (LTM, CAGR calculation periods)

Valuation Methodology:

• How was Enterprise Value calculated? (Market Cap + Net Debt)
• What growth rates were used? (Historical CAGR, forward estimates)
• Any adjustments made? (One-time items excluded, normalized margins)

Analysis Framework:

• What's the investment thesis? (Cloud/SaaS efficiency)
• What metrics matter most? (Cash generation, capital efficiency)
• How should readers interpret the statistics? (Quartiles provide context)

---

Section 5: Choosing the Right Metrics (Decision Framework)

Start with "What question am I answering?"

"Which company is undervalued?" → Focus on: EV/Revenue, EV/EBITDA, P/E, Market Cap → Skip: Operational details, growth metrics

"Which company is most efficient?" → Focus on: Gross Margin, EBITDA Margin, FCF Margin, Asset Turnover → Skip: Size metrics, absolute dollar amounts

"Which company is growing fastest?" → Focus on: Revenue Growth %, EBITDA CAGR, User/Customer Growth → Skip: Margin metrics, leverage ratios

"Which is the best cash generator?" → Focus on: FCF, FCF Margin, FCF Conversion, CapEx intensity → Skip: EBITDA, P/E ratios

Industry-Specific Metric Selection

Software/SaaS: Must have: Revenue Growth, Gross Margin, Rule of 40 Optional: ARR, Net Dollar Retention, CAC Payback Skip: Asset Turnover, Inventory metrics

Manufacturing/Industrials: Must have: EBITDA Margin, Asset Turnover, CapEx/Revenue Optional: ROA, Inventory Turns, Backlog Skip: Rule of 40, SaaS metrics

Financial Services: Must have: ROE, ROA, Efficiency Ratio, P/E Optional: Net Interest Margin, Loan Loss Reserves Skip: Gross Margin, EBITDA (not meaningful for banks)

Retail/E-commerce: Must have: Revenue Growth, Gross Margin, Inventory Turnover Optional: Same-Store Sales, Customer Acquisition Cost Skip: Heavy R&D or CapEx metrics

The "5-10 Rule"

5 operating metrics - Revenue, Growth, 2-3 margins/efficiency metrics 5 valuation metrics - Market Cap, EV, 3 multiples = 10 total columns - Enough to tell the story, not so many you lose the thread

If you have more than 15 metrics, you're probably including noise. Edit ruthlessly.

---

Section 6: Best Practices & Quality Checks

Before You Start

1. Define the peer group - Companies must be truly comparable (similar business model, scale, geography)
2. Choose the right period - LTM smooths seasonality; quarterly shows trends
3. Standardize units upfront - Millions vs. billions decision affects everything
4. Map data sources - Know where each number comes from

As You Build

1. Input all raw data first - Complete the blue text before writing formulas

2. Add cell comments to ALL hard-coded inputs - Right-click cell → Insert Comment → Document source OR assumption

   For sourced data, cite exactly where it came from:

   • Example: "fundamentals MCP get_financial_statements(MSFT, 'all', 'annual', 5), accessed 2024-10-02"
   • Example: "Q4 2024 10-K filing, page 42, line item 'Total Revenue'"
   • Example: "get_company_overview(MSFT) — analyst consensus as of 2024-10-02"
   • Include hyperlinks when possible: Right-click cell → Link → paste URL to SEC filing, data source, or report

   For assumptions, explain the reasoning:

   • Example: "Assumed 15% EBITDA margin based on peer median, company does not disclose"
   • Example: "Estimated Enterprise Value as Market Cap + $50M net debt (from Q3 balance sheet, Q4 not yet available)"
   • Example: "Forward P/E based on street consensus EPS of $3.45 (average of 12 analyst estimates)"

   Why this matters: Enables audit trails, data verification, assumption transparency, and future updates

3. Build formulas row by row - Test each calculation before moving on

4. Use absolute references for headers - $C$6 locks the header row

5. Format consistently - Percentages as percentages, not decimals

6. Add conditional formatting - Highlight outliers automatically

Sanity Checks

• Margin test: Gross margin > EBITDA margin > Net margin (always true by definition)
• Multiple reasonableness:
  • EV/Revenue: typically 0.5-20x (varies widely by industry)
  • EV/EBITDA: typically 8-25x (fairly consistent across industries)
  • P/E: typically 10-50x (depends on growth rate)
• Growth-multiple correlation: Higher growth usually means higher multiples
• Size-efficiency trade-off: Larger companies often have better margins (scale benefits)

Common Mistakes to Avoid

❌ Mixing market cap and enterprise value in formulas ❌ Using different time periods for numerator and denominator (LTM vs quarterly) ❌ Hardcoding numbers into formulas instead of cell references ❌ Hard-coded inputs without cell comments citing the source OR explaining the assumption ❌ Missing hyperlinks to SEC filings or data sources when available ❌ Including too many metrics without clear purpose ❌ Including non-comparable companies (different business models) ❌ Using outdated data without disclosure ❌ Calculating averages of percentages incorrectly (should be median)

---

Section 6: Advanced Features

Dynamic Headers

For columns showing calculations, use clear unit labels:

Revenue Growth (YoY) % | EBITDA Margin | FCF Margin | Rule of 40

Quartile Analysis Benefits

Instead of just mean/median, quartiles show:

• 75th percentile = "Premium" companies trade here
• Median = Typical market valuation
• 25th percentile = "Discount" territory

This helps answer: "Is our target company trading rich or cheap vs. peers?"

Industry-Specific Modifications

Software/SaaS:

• Add: ARR, Net Dollar Retention, CAC Payback Period
• Emphasize: Rule of 40, FCF margins, gross margins >70%

Healthcare:

• Add: R&D/Revenue, Pipeline value, Regulatory status
• Emphasize: EBITDA margins, growth rates, reimbursement risk

Industrials:

• Add: Backlog, Order book trends, Geographic mix
• Emphasize: ROIC, asset turnover, cyclical adjustments

Consumer:

• Add: Same-store sales, Customer acquisition cost, Brand value
• Emphasize: Revenue growth, gross margins, inventory turns

---

Section 7: Workflow & Practical Tips

Step-by-Step Process

1. Set up structure (30 minutes)

   • Create all headers
   • Format cells (blue for inputs, black for formulas)
   • Lock in units and date references

2. Gather data

   • Use fundamentals MCP: get_financial_statements(symbol, 'all', 'annual', 5) for income statement, balance sheet, cash flow
   • Use fundamentals MCP: get_financial_ratios(symbol) for pre-computed ratios and margins
   • Use fundamentals MCP: get_growth_metrics(symbol) for historical growth rates
   • Use get_company_overview tool for market cap, analyst consensus, price targets, rating distribution
   • Use fundamentals MCP: get_historical_valuation(symbol) for valuation multiples
   • Input all raw numbers in blue
   • Document sources in notes section

3. Build formulas (30 minutes)

   • Start with simple ratios (margins)
   • Progress to multiples (EV/Revenue)
   • Add cross-checks (do margins make sense?)

4. Add statistics (15 minutes)

   • Copy formula structure for all columns
   • Verify ranges are correct (B7:B9, not B7:B10)
   • Check quartile logic

5. Quality control (30 minutes)

   • Run sanity checks
   • Verify formula references
   • Check for #DIV/0! or #REF! errors
   • Compare against known benchmarks

6. Documentation (15 minutes)

   • Complete notes section
   • Add data sources
   • Define methodologies
   • Date-stamp the analysis

Pro Tips

• Save templates: Build once, reuse forever
• Color-code outliers: Conditional formatting for values >2 standard deviations
• Link to source files: Hyperlink to SEC filings or data source references
• Version control: Save as "Comps_v1_2024-12-15" with clear dating
• Collaborative reviews: Have someone else check your formulas

Excel Formatting Checklist

For all Excel formatting, number formats, and color standards, follow the guidelines in .agents/skills/xlsx/SKILL.md. After generating Excel, run recalculation: python .agents/skills/xlsx/scripts/recalc.py model.xlsx 30

• One blank row for separation between company data and statistics rows
• No separate "SECTOR STATISTICS" or "VALUATION STATISTICS" header rows
• Every hard-coded input cell has a comment with either: (1) exact data source, OR (2) assumption explanation
• Hyperlinks added to cells where applicable (SEC filings, data source references)

---

Section 8: Example Template Layout

Simple Version (Start here):

┌─────────────────────────────────────────────────────────────┐
│ TECHNOLOGY - COMPARABLE COMPANY ANALYSIS                    │
│ Microsoft • Alphabet • Amazon                               │
│ As of Q4 2024 | All figures in USD Millions                │
├─────────────────────────────────────────────────────────────┤
│ OPERATING METRICS                                           │
├──────────┬─────────┬─────────┬──────────┬──────────────────┤
│ Company  │ Revenue │ Growth  │ Gross    │ EBITDA  │ EBITDA │
│          │ (LTM)   │ (YoY)   │ Margin   │ (LTM)   │ Margin │
├──────────┼─────────┼─────────┼──────────┼─────────┼────────┤
│ MSFT     │ 261,400 │ 12.3%   │ 68.7%    │ 205,100 │ 78.4%  │
│ GOOGL    │ 349,800 │ 11.8%   │ 57.9%    │ 239,300 │ 68.4%  │
│ AMZN     │ 638,100 │ 10.5%   │ 47.3%    │ 152,600 │ 23.9%  │
│          │         │         │          │         │        │ [blank row]
│ Median   │ =MEDIAN │ =MEDIAN │ =MEDIAN  │ =MEDIAN │=MEDIAN │
│ 75th %   │ =QUART  │ =QUART  │ =QUART   │ =QUART  │=QUART  │
│ 25th %   │ =QUART  │ =QUART  │ =QUART   │ =QUART  │=QUART  │
├─────────────────────────────────────────────────────────────┤
│ VALUATION MULTIPLES                                         │
├──────────┬──────────┬──────────┬──────────┬────────────────┤
│ Company  │ Mkt Cap  │ EV       │ EV/Rev   │ EV/EBITDA │ P/E│
├──────────┼──────────┼──────────┼──────────┼───────────┼────┤
│ MSFT     │3,550,000 │3,530,000 │ 13.5x    │ 17.2x     │36.0│
│ GOOGL    │2,030,000 │1,960,000 │  5.6x    │  8.2x     │24.5│
│ AMZN     │2,226,000 │2,320,000 │  3.6x    │ 15.2x     │58.3│
│          │          │          │          │           │    │ [blank row]
│ Median   │ =MEDIAN  │ =MEDIAN  │ =MEDIAN  │ =MEDIAN   │=MED│
│ 75th %   │ =QUART   │ =QUART   │ =QUART   │ =QUART    │=QRT│
│ 25th %   │ =QUART   │ =QUART   │ =QUART   │ =QUART    │=QRT│
└──────────┴──────────┴──────────┴──────────┴───────────┴────┘

Add complexity only when needed:

• Include quarterly AND LTM if seasonality matters
• Add FCF metrics if cash generation is key story
• Include industry-specific metrics (Rule of 40 for SaaS, etc.)
• Add more statistics rows if you have >5 companies

---

Section 9: Industry-Specific Additions (Optional)

Only add these if they're critical to your analysis. Most comps work fine with just core metrics.

Software/SaaS: Add if relevant: ARR, Net Dollar Retention, Rule of 40

Financial Services: Add if relevant: ROE, Net Interest Margin, Efficiency Ratio

E-commerce: Add if relevant: GMV, Take Rate, Active Buyers

Healthcare: Add if relevant: R&D/Revenue, Pipeline Value, Patent Timeline

Manufacturing: Add if relevant: Asset Turnover, Inventory Turns, Backlog

---

Section 10: Red Flags & Warning Signs

Data Quality Issues

🚩 Inconsistent time periods (mixing quarterly and annual)
🚩 Missing data without explanation
🚩 Significant differences between data sources (>10% variance)

Valuation Red Flags

🚩 Negative EBITDA companies being valued on EBITDA multiples (use revenue multiples instead)
🚩 P/E ratios >100x without hypergrowth story
🚩 Margins that don't make sense for the industry

Comparability Issues

🚩 Different fiscal year ends (causes timing problems)
🚩ixing pure-play and conglomerates
🚩 Materially different business models labeled as "comps"

When in doubt, exclude the company. Better to have 3 perfect comps than 6 questionable ones.

---

Section 11: Formulas Reference Guide

Essential Excel Formulas

// Statistical Functions
=AVERAGE(range)          // Simple mean
=MEDIAN(range)           // Middle value
=QUARTILE(range, 1)      // 25th percentile
=QUARTILE(range, 3)      // 75th percentile
=MAX(range)              // Maximum value
=MIN(range)              // Minimum value
=STDEV.P(range)          // Standard deviation

// Financial Calculations
=B7/C7                   // Simple ratio (Margin)
=SUM(B7:B9)/3            // Average of multiple companies
=IF(B7>0, C7/B7, "N/A")  // Conditional calculation
=IFERROR(C7/D7, 0)       // Handle divide by zero

// Cross-Sheet References
='Sheet1'!B7             // Reference another sheet
=VLOOKUP(A7, Table1, 2)  // Lookup from data table
=INDEX(MATCH())          // Advanced lookup

// Formatting
=TEXT(B7, "0.0%")        // Format as percentage
=TEXT(C7, "#,##0")       // Thousands separator

Common Ratio Formulas

Gross Margin = Gross Profit / Revenue
EBITDA Margin = EBITDA / Revenue
FCF Margin = Free Cash Flow / Revenue
FCF Conversion = FCF / Operating Cash Flow
ROE = Net Income / Shareholders' Equity
ROA = Net Income / Total Assets
Asset Turnover = Revenue / Total Assets
Debt/Equity = Total Debt / Shareholders' Equity

---

Key Principles Summary

1. Structure drives insight - Right headers force right thinking
2. Less is more - 5-10 metrics that matter beat 20 that don't
3. Choose metrics for your question - Valuation analysis ≠ efficiency analysis
4. Statistics show patterns - Median/quartiles reveal more than average
5. Transparency beats complexity - Simple formulas everyone understands
6. Comparability is king - Better to exclude than force a bad comp
7. Document your choices - Explain which metrics and why in notes section

---

Output Checklist

Before delivering a comp analysis, verify:

• All companies are truly comparable
• Data is from consistent time periods
• Units are clearly labeled (millions/billions)
• Formulas reference cells, not hardcoded values
• All hard-coded input cells have comments with either: (1) exact data source with citation, OR (2) clear assumption with explanation
• Hyperlinks added where relevant (SEC EDGAR filings, research reports)
• Statistics include at least 5 metrics (Max, 75th, Med, 25th, Min)
• Notes section documents sources and methodology
• Visual formatting follows conventions (blue = input, black = formula)
• Sanity checks pass (margins logical, multiples reasonable)
• Date stamp is current ("As of [Date]")
• Formula auditing shows no errors (#DIV/0!, #REF!, #N/A)

---

Continuous Improvement

After completing a comp analysis, ask:

1. Did the statistics reveal unexpected insights?
2. Were there any data gaps that limited analysis?
3. Did stakeholders ask for metrics you didn't include?
4. How long did it take vs. how long should it take?
5. What would make this more useful next time?

The best comp analyses evolve with each iteration. Save templates, learn from feedback, and refine the structure based on what decision-makers actually use.