JourdanLabsCOSMIC x CIPHERBanker models
with receipts.
- Live engines stay runnable.
- Corpus-backed builds are labeled honestly.
- Every future model inherits refusal and LUNA discipline.
Not a toy menu. A build map for deterministic finance.
The whole ALCHEMIST surface is runnable.
Live does not mean reckless. Every model computes the layer it can defend and exposes the boundary when a banker-looking number would require unsupported assumptions.
DCF
Model-implied valuation workbook from EDGAR facts, sealed formulas, AURORA refusals, and LUNA chain.
JL_DCF.xlsxCFI_DCF.xlsxSaaS_DCF.xlsxDCF_Valuation.xlsxCOMPS
Comparable-company analysis with SIC peer resolution, fiscal alignment, sealed multiple definitions, and peer-quality review.
multiples_definitions.yamlpeer_resolver.yamlgaap_canonical_tags.yamlPRECEDENTS
Precedent transaction analysis from EDGAR deal filings, point-in-time terms, unaffected-price checks, and implied valuation ranges.
precedent_resolver.yamldeal_terms_taxonomy.yamldeal_filing_cascade.yaml3-STATEMENT
Linked operating spine from EDGAR-backed DCF facts: revenue, EBITDA, EBIT, NOPAT, capex, working capital, and FCF.
Stmt3.xlsxStmt3_Compact.xlsxStmt3_Full.xlsxSCENARIOS
Base, bear, and bull cases with explicit assumption deltas and sensitivity tables. Built to prevent hidden assumption drift.
Scenarios.xlsxFPA_Model.xlsxMERGER MODEL
Acquirer/target validation, sources and uses, purchase-price bridge, synergy assumptions, and explicit EPS refusal boundary.
MA_Model.xlsxMA_Accretion.xlsxMA_Intro.xlsxTAKE-PRIVATE / LBO
Sponsor-return model with editable leverage, FCF sweep, exit multiple, debt paydown schedule, MOIC, and IRR.
Energy_LBO.xlsx01_cipher_lbo.mdCREDIT
Debt capacity screen with leverage, coverage, cash-flow cushion, deterministic flags, and covenant interpretation refusal boundary.
02_cipher_credit_PUNTED.md15_cipher_covenant.mdSOTP
Single-segment SOTP shell with editable core EV weight and non-core asset adjustment; refuses fake segment allocation.
RE_Modeling.xlsxRE_CapRate.xlsxInsurance_Allstate.xlsxTEAR SHEET
One-page public-company profile combining EDGAR facts, DCF, COMPS, market data, and LUNA links.
DCF + COMPS + market dataBENCHMARK
Architecture comparison frame plus paste-and-score LLM challenge for ALCHEMIST model outputs.
score_llm.pybuild_llm_prompts.pyALCHEMIST challenge rubricBest way to show the suite.
Start with DCF and COMPS to prove the data spine, then jump to Scenarios, LBO, Credit, and Benchmark. The benchmark page is where the LLM comparison lands cleanly: same task, same input, different architecture.
- DCFReceipts, LUNA, and refusal logic.
- COMPSPeer quality and exclusions, not black-box multiples.
- Scenarios / LBO / CreditEditable assumptions with deterministic recomputation.
- Tear SheetFast investor-facing summary.
- BenchmarkThe LLM comparison and live challenge.