{"id":7977,"external_id":"plugin_asdk_app_6ad3e3a04b70819190d0cbfdb58dad47","name":"codon-valuation","display_name":"Codon Valuation","developer":"Codon Valuation Advisors LLC","category":"Finance","listing_language":"en","listing_language_details":{"method":"cld-0.13.0/listing-v1","reliable":true,"detected_at":"2026-10-24T12:46:28Z","input_sha256":"4818c0e5037fc69e7ed27566131e176462c5173dd763875c5d7b086e60bfd325","source_fields":["release.description","release.interface.short_description","release.interface.long_description"]},"version":"1.0.0","skill_count":1,"first_seen_at":"2026-10-24T12:40:23.232Z","last_seen_at":"2026-11-03T18:00:03.291Z","last_changed_at":"2026-10-27T01:03:36.462Z","install_count":null,"search_matches":[],"research_summary":null,"research_reviewed_at":null,"metadata":{"canonical_app_id":"asdk_app_6ad3e3a04b70819190d0cbfdb58dad47","connector_id":"asdk_app_6ad3e3a04b70819190d0cbfdb58dad47","created_at":"2026-10-18T19:58:06.958869Z","discoverability":"LISTED","id":"plugin_asdk_app_6ad3e3a04b70819190d0cbfdb58dad47","is_template":false,"is_template_instance":false,"name":"codon-valuation","release":{"app_ids":["asdk_app_6ad3e3a04b70819190d0cbfdb58dad47"],"app_manifest":{"apps":{"codon-valuation":{"id":"asdk_app_6ad3e3a04b70819190d0cbfdb58dad47","required":true}}},"app_templates":[],"description":"Indicative US 409A and UK EMI share value estimates for private companies, calculated from cap table and financial inputs, plus the documents and process for a formal valuation.","display_name":"Codon Valuation","id":"pluginrel_43a556d5e28081919949044137b99c18","interface":{"brand_color":"#12665F","capabilities":["Estimate a US 409A common stock value from cap table and financial inputs","Estimate a UK EMI ordinary share value, with AMV and UMV context","Show the valuation method, assumptions and share class allocation behind each estimate","Explain the documents and process for a formal 409A or EMI valuation"],"category":"Finance","composer_icon_dark_url":null,"composer_icon_url":"https://files.openai.com/content?id=file_00000000954c81f5b11381b9db5b2d3a","default_prompt":"We raised a $10M Series A at $2.00 a share four months ago, with 8M common and 5M preferred shares. Estimate our 409A value.","default_prompts":["We raised a $10M Series A at $2.00 a share four months ago, with 8M common and 5M preferred shares. Estimate our 409A value.","Our UK startup has 1M ordinary shares, £800k revenue and no priced round. Roughly what would our EMI exercise price be?","What documents do I need for a 409A and an EMI valuation?"],"developer_name":"Codon Valuation Advisors LLC","logo_url":"https://files.openai.com/content?id=file_00000000425c81f7baf7532285f4944e","logo_url_dark":null,"long_description":"Codon Valuation estimates the value of a private company's common stock (US) or ordinary shares (UK) before a formal valuation.\n\nGive it the company's cap table and finances, such as share counts by class, the last priced round, revenue, cash and debt, and it returns an indicative low, mid and high value per share with the method and every assumption shown. The method follows what the company provides: an option pricing model calibrated to a recent priced round, a roll-forward of an older round blended with a revenue multiple, a sector revenue multiple, or an asset-based range for pre-revenue companies. Value is allocated across share classes with a Black-Scholes option pricing model, then a discount for lack of marketability is applied using the Finnerty and Chaffe models.\n\nIt also explains the documents and process for a formal IRC 409A valuation or an HMRC EMI valuation.\n\nAll tools are read-only. Nothing is stored, no account is needed, and the tools do not ask for names or other personal information. Results are indicative planning estimates: they are not a 409A valuation, do not provide safe harbor protection, and are not a valuation agreed with HMRC.","plugin_category_id":"finance","privacy_policy_url":"https://mcp.codonvaluation.com/privacy","screenshot_urls":[],"short_description":"409A and EMI value estimates","terms_of_service_url":"https://mcp.codonvaluation.com/terms","website_url":"https://www.codonvaluation.com"},"keywords":["409A","EMI","valuation","cap table","share options","startup"],"onboarding_skill_name":null,"requires_local_executor":false,"skills":[{"description":"How to estimate a private company's 409A or EMI share value with the Codon Valuation tools, which inputs to collect, and how to present the result.","interface":{"brand_color":null,"default_prompt":null,"display_name":"get-started","icon_large_url":null,"icon_small_url":null,"iconography":"chart","short_description":"How to estimate a private company's 409A or EMI share value with the Codon Valuation tools, which inputs to collect, and how to present the result."},"name":"get-started","plugin_release_skill_id":"pluginrsk_6ad3e3a167908191b08dcbe8c7d52f7f"}],"version":"1.0.0"},"scope":"GLOBAL","status":"ENABLED"},"research":null,"package_metadata":{"name":"codon-valuation","author":{"url":"https://www.codonvaluation.com","name":"Codon Valuation Advisors LLC"},"license":"UNLICENSED","sources":[{"path":"plugin.json","sha256":"a3b6d797461c41f33dff5becdf98d66fa2e5f2eba304fe4259553c217035a0ed"}],"version":"1.0.0","homepage":"https://mcp.codonvaluation.com","keywords":["409A","EMI","valuation","cap table","share options","startup"],"artifact_id":138944,"observed_at":"2026-11-03T19:11:08Z","support_url":"https://mcp.codonvaluation.com/docs","capabilities":["Estimate a US 409A common stock value from cap table and financial inputs","Estimate a UK EMI ordinary share value, with AMV and UMV context","Show the valuation method, assumptions and share class allocation behind each estimate","Explain the documents and process for a formal 409A or EMI valuation"],"field_sources":{"name":0,"author":0,"license":0,"version":0,"homepage":0,"keywords":0,"support_url":0,"capabilities":0},"extraction_version":1,"conflicts_or_errors":[]}}