Compute a financial model with filing-prefilled assumptions

GET

https://api.sureshake.com/v2/entities/{id}/models/{templateKey}

Path parameters

id
string
required
format: uuid

templateKey
string
required
maxLength: 64 · minLength: 1

Returns

200

Default Response

JSON

data
object
required
- entityId
  string
  required
  format: uuid
- entityName
  string
  required
- templateKey
  string
  required
- templateLabel
  string
  required
- kind
  dcf
  or
  historicals
  or
  multiples
  or
  wacc
  or
  epv
  required
- state
  computed
  or
  insufficient_data
  required
- missingMetricKeys
  array of
  string
  required
- basePeriodEnd
  string
  or null
  required
- currency
  string
  required
- assumptions
  array of
  object
  required
  key
  string
  required
  label
  string
  required
  value
  number
  required
  unit
  percent
  or
  multiple
  or
  currency
  or
  count
  or
  years
  required
  source
  prefilled_from_filings
  or
  default
  or
  user
  required
  editable
  boolean
  required
  provenance
  object
  or null
  required
  concept
  string
  required
  form
  string
  required
  accessionNumber
  string
  required
  filedDate
  string
  required
  periodEnd
  string
  required
- projections
  array of
  object
  required
  year
  integer
  required
  label
  string
  required
  revenue
  number
  or null
  required
  ebitda
  number
  or null
  required
  freeCashFlow
  number
  or null
  required
  presentValue
  number
  or null
  required
- historicals
  array of
  object
  required
  fiscalYear
  integer
  or null
  required
  periodEnd
  string
  required
  revenue
  number
  or null
  required
  revenueGrowth
  number
  or null
  required
  operatingIncome
  number
  or null
  required
  operatingMargin
  number
  or null
  required
  netIncome
  number
  or null
  required
  netMargin
  number
  or null
  required
  operatingCashFlow
  number
  or null
  required
  capitalExpenditures
  number
  or null
  required
  freeCashFlow
  number
  or null
  required
  dilutedEps
  number
  or null
  required
  sharesOutstanding
  number
  or null
  required
- valuation
  object
  or null
  required
  enterpriseValue
  number
  required
  presentValueOfCashFlows
  number
  required
  presentValueOfTerminal
  number
  required
  terminalValue
  number
  required
  netDebt
  number
  required
  equityValue
  number
  required
  sharesOutstanding
  number
  or null
  required
  fairValuePerShare
  number
  or null
  required
  currency
  string
  required
- rateResult
  object
  or null
  required
  wacc
  number
  required
  costOfEquity
  number
  required
  costOfDebtAfterTax
  number
  required
  weightEquity
  number
  required
  weightDebt
  number
  required
- dcfDetail
  object
  or null
  required
  valuationDate
  string
  required
  baseYear
  object
  required
  year
  integer
  required
  label
  string
  required
  periodEnd
  string
  required
  revenue
  number
  required
  revenueGrowth
  number
  or null
  required
  ebitda
  number
  or null
  required
  ebitdaMargin
  number
  or null
  required
  nopat
  number
  or null
  required
  freeCashFlow
  number
  or null
  required
  netWorkingCapital
  number
  or null
  required
  drivers
  array of
  object
  required
  key
  revenue_growth
  or
  ebitda_margin
  or
  other_income
  or
  capex_pct_revenue
  or
  nwc_pct_revenue
  or
  da_pct_revenue
  +1 more
  required
  label
  string
  required
  unit
  percent
  or
  multiple
  or
  currency
  or
  count
  or
  years
  required
  editable
  boolean
  required
  values
  array of
  object
  required
  year
  integer
  required
  label
  string
  required
  value
  number
  required
  source
  prefilled_from_filings
  or
  default
  or
  user
  required
  scenarios
  object
  required
  discountRate
  object
  required
  low
  number
  required
  mid
  number
  required
  high
  number
  required
  exitMultiple
  object
  or null
  required
  low
  number
  required
  mid
  number
  required
  high
  number
  required
  terminalGrowth
  object
  or null
  required
  low
  number
  required
  mid
  number
  required
  high
  number
  required
  projections
  array of
  object
  required
  year
  integer
  required
  label
  string
  required
  revenue
  number
  required
  revenueGrowth
  number
  or null
  required
  ebitda
  number
  required
  ebitdaMargin
  number
  required
  otherIncome
  number
  required
  depreciationAndAmortization
  number
  required
  ebit
  number
  required
  proFormaTaxes
  number
  required
  nopat
  number
  required
  capitalExpenditures
  number
  required
  netWorkingCapital
  number
  required
  nwcInvestment
  number
  required
  freeCashFlow
  number
  required
  fcfGrowth
  number
  or null
  required
  discounting
  object
  required
  valuationDate
  string
  required
  rows
  array of
  object
  required
  year
  integer
  required
  label
  string
  required
  periodStart
  string
  required
  periodEnd
  string
  required
  midPeriodDate
  string
  required
  discountPeriod
  number
  required
  terminalDiscountPeriod
  number
  required
  discountFactors
  array of
  object
  required
  year
  integer
  or null
  required
  label
  string
  required
  discountPeriod
  number
  required
  factor
  object
  required
  low
  number
  required
  mid
  number
  required
  high
  number
  required
  enterpriseValue
  object
  required
  rows
  array of
  object
  required
  year
  integer
  required
  label
  string
  required
  freeCashFlow
  number
  required
  presentValue
  object
  required
  low
  number
  required
  mid
  number
  required
  high
  number
  required
  presentValueOfDiscreteCashFlows
  object
  required
  low
  number
  required
  mid
  number
  required
  high
  number
  required
  terminalBasis
  revenue
  or
  ebitda
  or
  perpetuity
  required
  terminalMetricLabel
  string
  required
  terminalMetric
  number
  required
  terminalMultiple
  object
  or null
  required
  low
  number
  required
  mid
  number
  required
  high
  number
  required
  terminalGrowth
  object
  or null
  required
  low
  number
  required
  mid
  number
  required
  high
  number
  required
  terminalValue
  object
  required
  low
  number
  required
  mid
  number
  required
  high
  number
  required
  terminalDiscountFactor
  object
  required
  low
  number
  required
  mid
  number
  required
  high
  number
  required
  presentValueOfTerminalValue
  object
  required
  low
  number
  required
  mid
  number
  required
  high
  number
  required
  enterpriseValue
  object
  required
  low
  number
  required
  mid
  number
  required
  high
  number
  required
  equityWaterfall
  object
  required
  enterpriseValue
  object
  required
  low
  number
  required
  mid
  number
  required
  high
  number
  required
  cashAndEquivalents
  number
  required
  totalDebt
  number
  required
  netDebt
  number
  required
  equityValue
  object
  required
  low
  number
  required
  mid
  number
  required
  high
  number
  required
  sharesOutstanding
  number
  or null
  required
  fairValuePerShare
  object
  or null
  required
  low
  number
  required
  mid
  number
  required
  high
  number
  required
  summary
  object
  required
  currency
  string
  required
  stockPrice
  number
  or null
  required
  fairValue
  object
  or null
  required
  low
  number
  required
  mid
  number
  required
  high
  number
  required
  upside
  object
  or null
  required
  low
  number
  required
  mid
  number
  required
  high
  number
  required
  revenueCagr
  number
  or null
  required
  averageEbitdaMargin
  number
  or null
  required
  unleveredFcfCagr
  number
  or null
  required
  history
  object
  required
  capitalExpenditures
  object
  or null
  required
  driverKey
  revenue_growth
  or
  ebitda_margin
  or
  other_income
  or
  capex_pct_revenue
  or
  nwc_pct_revenue
  or
  da_pct_revenue
  +1 more
  required
  rows
  array of
  object
  required
  label
  string
  required
  periodEnd
  string
  required
  fiscalYear
  integer
  or null
  required
  ytd
  boolean
  required
  value
  number
  or null
  required
  pctOfRevenue
  number
  or null
  required
  average
  number
  or null
  required
  depreciationAndAmortization
  object
  or null
  required
  driverKey
  revenue_growth
  or
  ebitda_margin
  or
  other_income
  or
  capex_pct_revenue
  or
  nwc_pct_revenue
  or
  da_pct_revenue
  +1 more
  required
  rows
  array of
  object
  required
  label
  string
  required
  periodEnd
  string
  required
  fiscalYear
  integer
  or null
  required
  ytd
  boolean
  required
  value
  number
  or null
  required
  pctOfRevenue
  number
  or null
  required
  average
  number
  or null
  required
  taxRate
  object
  or null
  required
  driverKey
  revenue_growth
  or
  ebitda_margin
  or
  other_income
  or
  capex_pct_revenue
  or
  nwc_pct_revenue
  or
  da_pct_revenue
  +1 more
  required
  rows
  array of
  object
  required
  label
  string
  required
  periodEnd
  string
  required
  fiscalYear
  integer
  or null
  required
  ytd
  boolean
  required
  value
  number
  or null
  required
  pctOfRevenue
  number
  or null
  required
  average
  number
  or null
  required
  netWorkingCapital
  object
  or null
  required
  quarters
  array of
  object
  required
  label
  string
  required
  periodEnd
  string
  required
  totalCurrentAssets
  number
  or null
  required
  cashAndShortTermInvestments
  number
  or null
  required
  totalCurrentLiabilities
  number
  or null
  required
  currentPortionOfDebt
  number
  or null
  required
  netWorkingCapital
  number
  or null
  required
  ltmRevenue
  number
  or null
  required
  pctOfLtmRevenue
  number
  or null
  required
  lastFourQuarterAveragePct
  number
  or null
  required
- generatedAt
  string
  required
  format: date-time
- disclaimer
  string
  required
}
meta
optional
object
- timestamp
  string
  required
  format: date-time
}

400

Default Response

JSON

error
object
required
- code
  string
  required
  Machine-readable error code (e.g., NOT_FOUND)
- message
  string
  required
  Human-readable error message
- details
  optional
  unknown
  Optional structured error details
- traceId
  optional
  string
  Unique ID for log correlation
}

404

Default Response

JSON

error
object
required
- code
  string
  required
  Machine-readable error code (e.g., NOT_FOUND)
- message
  string
  required
  Human-readable error message
- details
  optional
  unknown
  Optional structured error details
- traceId
  optional
  string
  Unique ID for log correlation
}

500

Default Response

JSON

error
object
required
- code
  string
  required
  Machine-readable error code (e.g., NOT_FOUND)
- message
  string
  required
  Human-readable error message
- details
  optional
  unknown
  Optional structured error details
- traceId
  optional
  string
  Unique ID for log correlation
}

503

Default Response

JSON

error
object
required
- code
  string
  required
  Machine-readable error code (e.g., NOT_FOUND)
- message
  string
  required
  Human-readable error message
- details
  optional
  unknown
  Optional structured error details
- traceId
  optional
  string
  Unique ID for log correlation
}

{ "data": { "entityId": "156e622c-6cdf-4c27-9bc9-2f2db69919f5", "entityName": "string", "templateKey": "string", "templateLabel": "string", "kind": "dcf", "state": "computed", "missingMetricKeys": [ "string" ], "basePeriodEnd": "string", "currency": "string", "assumptions": [ { "key": "string", "label": "string", "value": 0, "unit": "percent", "source": "prefilled_from_filings", "editable": true, "provenance": { "concept": "string", "form": "string", "accessionNumber": "string", "filedDate": "string", "periodEnd": "string" } } ], "projections": [ { "year": 0, "label": "string", "revenue": 0, "ebitda": 0, "freeCashFlow": 0, "presentValue": 0 } ], "historicals": [ { "fiscalYear": 0, "periodEnd": "string", "revenue": 0, "revenueGrowth": 0, "operatingIncome": 0, "operatingMargin": 0, "netIncome": 0, "netMargin": 0, "operatingCashFlow": 0, "capitalExpenditures": 0, "freeCashFlow": 0, "dilutedEps": 0, "sharesOutstanding": 0 } ], "valuation": { "enterpriseValue": 0, "presentValueOfCashFlows": 0, "presentValueOfTerminal": 0, "terminalValue": 0, "netDebt": 0, "equityValue": 0, "sharesOutstanding": 0, "fairValuePerShare": 0, "currency": "string" }, "rateResult": { "wacc": 0, "costOfEquity": 0, "costOfDebtAfterTax": 0, "weightEquity": 0, "weightDebt": 0 }, "dcfDetail": { "valuationDate": "string", "baseYear": { "year": 0, "label": "string", "periodEnd": "string", "revenue": 0, "revenueGrowth": 0, "ebitda": 0, "ebitdaMargin": 0, "nopat": 0, "freeCashFlow": 0, "netWorkingCapital": 0 }, "drivers": [ { "key": "revenue_growth", "label": "string", "unit": "percent", "editable": true, "values": [ { "year": 0, "label": "string", "value": 0, "source": "prefilled_from_filings" } ] } ], "scenarios": { "discountRate": { "low": 0, "mid": 0, "high": 0 }, "exitMultiple": { "low": 0, "mid": 0, "high": 0 }, "terminalGrowth": { "low": 0, "mid": 0, "high": 0 } }, "projections": [ { "year": 0, "label": "string", "revenue": 0, "revenueGrowth": 0, "ebitda": 0, "ebitdaMargin": 0, "otherIncome": 0, "depreciationAndAmortization": 0, "ebit": 0, "proFormaTaxes": 0, "nopat": 0, "capitalExpenditures": 0, "netWorkingCapital": 0, "nwcInvestment": 0, "freeCashFlow": 0, "fcfGrowth": 0 } ], "discounting": { "valuationDate": "string", "rows": [ { "year": 0, "label": "string", "periodStart": "string", "periodEnd": "string", "midPeriodDate": "string", "discountPeriod": 0 } ], "terminalDiscountPeriod": 0 }, "discountFactors": [ { "year": 0, "label": "string", "discountPeriod": 0, "factor": { "low": 0, "mid": 0, "high": 0 } } ], "enterpriseValue": { "rows": [ { "year": 0, "label": "string", "freeCashFlow": 0, "presentValue": { "low": 0, "mid": 0, "high": 0 } } ], "presentValueOfDiscreteCashFlows": { "low": 0, "mid": 0, "high": 0 }, "terminalBasis": "revenue", "terminalMetricLabel": "string", "terminalMetric": 0, "terminalMultiple": { "low": 0, "mid": 0, "high": 0 }, "terminalGrowth": { "low": 0, "mid": 0, "high": 0 }, "terminalValue": { "low": 0, "mid": 0, "high": 0 }, "terminalDiscountFactor": { "low": 0, "mid": 0, "high": 0 }, "presentValueOfTerminalValue": { "low": 0, "mid": 0, "high": 0 }, "enterpriseValue": { "low": 0, "mid": 0, "high": 0 } }, "equityWaterfall": { "enterpriseValue": { "low": 0, "mid": 0, "high": 0 }, "cashAndEquivalents": 0, "totalDebt": 0, "netDebt": 0, "equityValue": { "low": 0, "mid": 0, "high": 0 }, "sharesOutstanding": 0, "fairValuePerShare": { "low": 0, "mid": 0, "high": 0 } }, "summary": { "currency": "string", "stockPrice": 0, "fairValue": { "low": 0, "mid": 0, "high": 0 }, "upside": { "low": 0, "mid": 0, "high": 0 }, "revenueCagr": 0, "averageEbitdaMargin": 0, "unleveredFcfCagr": 0 }, "history": { "capitalExpenditures": { "driverKey": "revenue_growth", "rows": [ { "label": "string", "periodEnd": "string", "fiscalYear": 0, "ytd": true, "value": 0, "pctOfRevenue": 0 } ], "average": 0 }, "depreciationAndAmortization": { "driverKey": "revenue_growth", "rows": [ { "label": "string", "periodEnd": "string", "fiscalYear": 0, "ytd": true, "value": 0, "pctOfRevenue": 0 } ], "average": 0 }, "taxRate": { "driverKey": "revenue_growth", "rows": [ { "label": "string", "periodEnd": "string", "fiscalYear": 0, "ytd": true, "value": 0, "pctOfRevenue": 0 } ], "average": 0 }, "netWorkingCapital": { "quarters": [ { "label": "string", "periodEnd": "string", "totalCurrentAssets": 0, "cashAndShortTermInvestments": 0, "totalCurrentLiabilities": 0, "currentPortionOfDebt": 0, "netWorkingCapital": 0, "ltmRevenue": 0, "pctOfLtmRevenue": 0 } ], "lastFourQuarterAveragePct": 0 } } }, "generatedAt": "2019-08-24T14:15:22Z", "disclaimer": "string" }, "meta": { "timestamp": "2019-08-24T14:15:22Z" } }