com.codonvaluation.mcp/codon-valuation

Est-ce que com.codonvaluation.mcp/codon-valuation est sûr ?

Au dernier audit MCP Hub, le serveur MCP « com.codonvaluation.mcp/codon-valuation » est classé « Non encore testé ». Référencé dans l'annuaire. Seul le pentest comportemental fait foi, et il n'a pas encore été exécuté sur ce serveur. Le verdict est réévalué en continu ; consultez la fiche pour l'état à jour.

Méthode : MCP Hub analyse la description de chaque outil (couche 1) et, pour le verdict fort, exécute le serveur dans une micro-VM isolée avec leurres et réseau bloqué (couche 2). On publie des noms et des compteurs, jamais le contenu brut renvoyé par un outil.

Les 3 outils

• estimate_409a_value≈ 1046 tokens

  Gives an indicative range for the fair market value per share of a US private company's common stock, as a planning estimate before a formal 409A valuation (for example, to anticipate an option strike price). Uses an option pricing model backsolve when there is a priced round in the last 12 months; otherwise a rolled-forward round, a sector revenue multiple, or an asset-based approach, depending on the inputs. Applies Finnerty and Chaffe marketability discounts. Inputs are numbers from the cap table and financials; no company or personal names are needed. Limitations: treats all preferred as non-participating and pari passu with 1:1 conversion, and does not model SAFEs or convertible notes. The result is not a 409A valuation.

  Paramètres, retour & exemple (17)

  Paramètres

  • cash · number · optionnel
    Cash on hand, in US dollars.
  • debt · number · optionnel
    Interest-bearing debt, in US dollars.
  • sector · string · optionnel · software_saas | fintech | ai_ml | marketplace_ecommerce | consumer | hardware_deeptech | healthtech_digital_health | medtech_devices
    Company sector. Sets the default volatility and revenue multiple. Use 'other' if unsure.
  • years_to_exit · number · optionnel
    Expected years until a sale or IPO. Defaults to 3.
  • volatility_pct · number · optionnel
    Optional override for equity volatility, as a percentage.
  • gross_margin_pct · number · optionnel
    Gross margin, as a percentage.
  • preferred_series · array · optionnel
    Each priced preferred share round. Leave empty or omit if the company has never raised a priced round.
  • revenue_growth_pct · number · optionnel
    Year-over-year revenue growth, as a percentage (for example 40 for 40%).
  • risk_free_rate_pct · number · optionnel
    Optional current government bond yield matching years_to_exit, as a percentage.
  • options_outstanding · number · optionnel
    Number of share options granted and outstanding.
  • revenue_last_12_months · number · optionnel
    Revenue for the last 12 months, in US dollars.
  • total_capital_invested · number · optionnel
    Total equity capital invested to date, in US dollars. Used when there is no priced round and no revenue.
  • common_shares_outstanding · number · requis
    Number of common shares issued and outstanding (excluding options and preferred).
  • has_participating_preferred · boolean · optionnel
    True if any preferred series is participating.
  • performance_since_last_round · string · optionnel · ahead | on_plan | behind
    How the company has performed against plan since its last priced round. Used when that round is more than 12 months old.
  • has_unconverted_safes_or_notes · boolean · optionnel
    True if the company has SAFEs or convertible notes that have not yet converted.
  • options_weighted_average_strike · number · optionnel
    Weighted average exercise price of outstanding options, in US dollars.

  Exemple d'appel

  {"name": "estimate_409a_value", "arguments": {"common_shares_outstanding": 1}}

  Exemple de retour

  {"content": [{"type": "text", "text": "…"}]}

• estimate_emi_share_value≈ 1052 tokens

  Gives an indicative range for the market value per ordinary share of a UK private company, as a planning estimate before agreeing an EMI valuation with HMRC (for example, to anticipate an EMI option exercise price). Uses the same methods as the 409A estimate, in pounds sterling: an option pricing model backsolve for a priced round in the last 12 months, otherwise a rolled-forward round, a sector revenue multiple, or an asset-based approach. Inputs are numbers from the shareholder register and accounts; no company or personal names are needed. Limitations: treats all preference shares as non-participating and pari passu, and does not model convertible instruments. The result is not an HMRC-agreed valuation.

  Paramètres, retour & exemple (17)

  Paramètres

  • cash · number · optionnel
    Cash on hand, in pounds sterling.
  • debt · number · optionnel
    Interest-bearing debt, in pounds sterling.
  • sector · string · optionnel · software_saas | fintech | ai_ml | marketplace_ecommerce | consumer | hardware_deeptech | healthtech_digital_health | medtech_devices
    Company sector. Sets the default volatility and revenue multiple. Use 'other' if unsure.
  • years_to_exit · number · optionnel
    Expected years until a sale or IPO. Defaults to 3.
  • volatility_pct · number · optionnel
    Optional override for equity volatility, as a percentage.
  • gross_margin_pct · number · optionnel
    Gross margin, as a percentage.
  • preferred_series · array · optionnel
    Each priced preferred share round. Leave empty or omit if the company has never raised a priced round.
  • revenue_growth_pct · number · optionnel
    Year-over-year revenue growth, as a percentage (for example 40 for 40%).
  • risk_free_rate_pct · number · optionnel
    Optional current government bond yield matching years_to_exit, as a percentage.
  • options_outstanding · number · optionnel
    Number of share options granted and outstanding.
  • revenue_last_12_months · number · optionnel
    Revenue for the last 12 months, in pounds sterling.
  • total_capital_invested · number · optionnel
    Total equity capital invested to date, in pounds sterling. Used when there is no priced round and no revenue.
  • common_shares_outstanding · number · requis
    Number of ordinary shares issued and outstanding (excluding options and preferred).
  • has_participating_preferred · boolean · optionnel
    True if any preferred series is participating.
  • performance_since_last_round · string · optionnel · ahead | on_plan | behind
    How the company has performed against plan since its last priced round. Used when that round is more than 12 months old.
  • has_unconverted_safes_or_notes · boolean · optionnel
    True if the company has SAFEs or convertible notes that have not yet converted.
  • options_weighted_average_strike · number · optionnel
    Weighted average exercise price of outstanding options, in pounds sterling.

  Exemple d'appel

  {"name": "estimate_emi_share_value", "arguments": {"common_shares_outstanding": 1}}

  Exemple de retour

  {"content": [{"type": "text", "text": "…"}]}

• get_formal_valuation_info≈ 208 tokens

  Lists the documents and typical steps for a formal US 409A valuation or UK EMI valuation, with contact details for Codon Valuation Advisors, the firm that provides this connector. Use when the user asks what a formal valuation requires or how to obtain one.

  Paramètres, retour & exemple (1)

  Paramètres

  • valuation_type · string · requis · us_409a | uk_emi | both
    Which formal valuation the user is asking about. Use 'both' for a company with US and UK option holders.

  Exemple d'appel

  {"name": "get_formal_valuation_info", "arguments": {"valuation_type": "us_409a"}}

  Exemple de retour

  {"content": [{"type": "text", "text": "…"}]}

C'est votre serveur ?

Revendiquez-le sur l'espace créateur (preuve GitHub, domaine ou npm) pour afficher le badge « propriétaire vérifié » et lancer un pentest comportemental à la demande afin d'obtenir le badge « Vérifié ».

Créer un compte / revendiquer →

Source

https://mcp.codonvaluation.com/mcp