1 files changed, 103 insertions, 0 deletions
diff --git a/backend/app/services/data_service.py b/backend/app/services/data_service.py
index c7077db..9fe7f67 100644
--- a/backend/app/services/data_service.py
+++ b/backend/app/services/data_service.py
@@ -456,6 +456,109 @@ def _run_price_to_book(book_value_per_share: float, target_multiple: float) -> d
     }
 
 
+@cached(VALUATION_CACHE)
+def get_valuation(symbol: str) -> dict:
+    sym = normalize_symbol(symbol)
+
+    cf_annual = get_cash_flow(sym, quarterly=False)
+    inc_q = get_income_statement(sym, quarterly=True)
+    bal_q = get_balance_sheet(sym, quarterly=True)
+    info = get_company_info(sym)
+    shares = get_shares_outstanding(sym)
+
+    current_price = _safe_float(info.get("currentPrice"))
+
+    total_debt = _balance_value(bal_q, "Total Debt") or 0.0
+    cash = _balance_value(
+        bal_q, "Cash And Cash Equivalents",
+        "Cash Cash Equivalents And Short Term Investments"
+    ) or 0.0
+    preferred = _balance_value(bal_q, "Preferred Stock") or 0.0
+    minority = _balance_value(bal_q, "Minority Interest") or 0.0
+    equity = _balance_value(bal_q, "Stockholders Equity", "Common Stock Equity")
+
+    ebitda_ttm = _statement_ttm(inc_q, "EBITDA", "Normalized EBITDA")
+    revenue_ttm = _statement_ttm(inc_q, "Total Revenue")
+
+    book_value_per_share: float | None = None
+    if equity is not None and shares is not None and shares > 0:
+        book_value_per_share = equity / shares
+
+    ev_ebitda_multiple = _safe_float(info.get("enterpriseToEbitda"))
+    ev_revenue_multiple = _safe_float(info.get("enterpriseToRevenue"))
+    pb_multiple = _safe_float(info.get("priceToBook"))
+
+    fcf_series = _build_fcf_series(cf_annual)
+    dcf_raw: dict = {}
+    if fcf_series is not None and shares is not None and shares > 0:
+        dcf_raw = _run_dcf(
+            fcf_series=fcf_series,
+            shares_outstanding=shares,
+            total_debt=total_debt,
+            cash_and_equivalents=cash,
+            preferred_equity=preferred,
+            minority_interest=minority,
+        )
+
+    if not dcf_raw:
+        dcf_out: dict = {"available": False, "wacc": 0.10, "terminal_growth": 0.03}
+    elif "error" in dcf_raw:
+        dcf_out = {"available": True, "error": dcf_raw["error"], "wacc": 0.10, "terminal_growth": 0.03}
+    else:
+        dcf_out = {
+            "available": True,
+            "intrinsic_value_per_share": dcf_raw.get("intrinsic_value_per_share"),
+            "enterprise_value": dcf_raw.get("enterprise_value"),
+            "equity_value": dcf_raw.get("equity_value"),
+            "net_debt": dcf_raw.get("net_debt"),
+            "cash_and_equivalents": dcf_raw.get("cash_and_equivalents"),
+            "total_debt": dcf_raw.get("total_debt"),
+            "terminal_value_pv": dcf_raw.get("terminal_value_pv"),
+            "fcf_pv_sum": dcf_raw.get("fcf_pv_sum"),
+            "growth_rate_used": dcf_raw.get("growth_rate_used"),
+            "base_fcf": dcf_raw.get("base_fcf"),
+            "wacc": 0.10,
+            "terminal_growth": 0.03,
+        }
+
+    common = dict(
+        total_debt=total_debt,
+        total_cash=cash,
+        preferred_equity=preferred,
+        minority_interest=minority,
+        shares_outstanding=shares or 0.0,
+    )
+
+    ev_ebitda_out = _build_multiple_result(
+        _run_ev_ebitda(ebitda=ebitda_ttm, target_multiple=ev_ebitda_multiple, **common)
+        if ebitda_ttm and ev_ebitda_multiple and shares
+        else {}
+    )
+    ev_revenue_out = _build_multiple_result(
+        _run_ev_revenue(revenue=revenue_ttm, target_multiple=ev_revenue_multiple, **common)
+        if revenue_ttm and ev_revenue_multiple and shares
+        else {}
+    )
+    pb_out = _build_multiple_result(
+        _run_price_to_book(
+            book_value_per_share=book_value_per_share,
+            target_multiple=pb_multiple,
+        )
+        if book_value_per_share and pb_multiple
+        else {}
+    )
+
+    return {
+        "symbol": sym,
+        "current_price": current_price,
+        "shares_outstanding": shares,
+        "dcf": dcf_out,
+        "ev_ebitda": ev_ebitda_out,
+        "ev_revenue": ev_revenue_out,
+        "price_to_book": pb_out,
+    }
+
+
 @cached(FINANCIALS_CACHE)
 def get_financials(symbol: str, period: str = "annual") -> dict:
     sym = normalize_symbol(symbol)