mirror of
https://github.com/shawnkim1997/All-in-one-Financial-Analysis.git
synced 2026-08-25 08:18:05 +00:00
326 lines
15 KiB
Python
326 lines
15 KiB
Python
"""Institutional Report — gather all quantitative data for Wall Street 10 analysis.
|
||||
|
|
|
|||
|
|
Collects DuPont, Altman Z, F-Score, DCF, anomalies, and yfinance info
|
|||
|
|
into a single rich context string that can be fed to Gemini for
|
|||
|
|
institutional-grade multi-perspective analysis.
|
|||
|
|
|
|||
|
|
All numbers are pre-computed in Python (ATLAS hybrid principle: LLM never computes).
|
|||
|
|
"""
|
|||
|
|
|
|||
|
|
from __future__ import annotations
|
|||
|
|
|
|||
|
|
import logging
|
|||
|
|
from typing import Any, Dict, List, Optional
|
|||
|
|
|
|||
|
|
from server.utils.safe_float import _safe_float
|
|||
|
|
|
|||
|
|
logger = logging.getLogger(__name__)
|
|||
|
|
|
|||
|
|
|
|||
|
|
def _fmt(v: Any, suffix: str = "", prefix: str = "") -> str:
|
|||
|
|
"""Format a value for human-readable context."""
|
|||
|
|
if v is None:
|
|||
|
|
return "N/A"
|
|||
|
|
if isinstance(v, float):
|
|||
|
|
if abs(v) >= 1e9:
|
|||
|
|
return f"{prefix}{v / 1e9:.1f}B{suffix}"
|
|||
|
|
if abs(v) >= 1e6:
|
|||
|
|
return f"{prefix}{v / 1e6:.1f}M{suffix}"
|
|||
|
|
return f"{prefix}{v:.2f}{suffix}"
|
|||
|
|
return str(v)
|
|||
|
|
|
|||
|
|
|
|||
|
|
def gather_quantitative_context(ticker: str) -> str:
|
|||
|
|
"""Build a comprehensive quantitative context string (~2500-3500 words).
|
|||
|
|
|
|||
|
|
This is the core data payload that gets injected into the institutional
|
|||
|
|
analysis prompt. The LLM interprets these pre-computed numbers — it does
|
|||
|
|
NOT compute anything itself.
|
|||
|
|
"""
|
|||
|
|
parts: List[str] = []
|
|||
|
|
ticker = ticker.upper()
|
|||
|
|
|
|||
|
|
# ── 1. Basic Company Info (yfinance) ──────────────────────────────
|
|||
|
|
try:
|
|||
|
|
import yfinance as yf
|
|||
|
|
t = yf.Ticker(ticker)
|
|||
|
|
info = t.info or {}
|
|||
|
|
except Exception:
|
|||
|
|
info = {}
|
|||
|
|
|
|||
|
|
parts.append(f"""=== COMPANY PROFILE ===
|
|||
|
|
Company: {info.get('longName', ticker)} ({ticker})
|
|||
|
|
Sector: {info.get('sector', 'N/A')} | Industry: {info.get('industry', 'N/A')}
|
|||
|
|
Market Cap: {_fmt(info.get('marketCap'), prefix='$')}
|
|||
|
|
Enterprise Value: {_fmt(info.get('enterpriseValue'), prefix='$')}
|
|||
|
|
Current Price: ${info.get('currentPrice', 'N/A')}
|
|||
|
|
52W High: ${info.get('fiftyTwoWeekHigh', 'N/A')} | 52W Low: ${info.get('fiftyTwoWeekLow', 'N/A')}
|
|||
|
|
Beta: {info.get('beta', 'N/A')}
|
|||
|
|
Employees: {info.get('fullTimeEmployees', 'N/A')}""")
|
|||
|
|
|
|||
|
|
# ── 2. Key Financial Metrics ──────────────────────────────────────
|
|||
|
|
rev = info.get('totalRevenue')
|
|||
|
|
ni = info.get('netIncomeToCommon')
|
|||
|
|
gm = info.get('grossMargins')
|
|||
|
|
om = info.get('operatingMargins')
|
|||
|
|
pm = info.get('profitMargins')
|
|||
|
|
roe = info.get('returnOnEquity')
|
|||
|
|
roa = info.get('returnOnAssets')
|
|||
|
|
de = info.get('debtToEquity')
|
|||
|
|
cr = info.get('currentRatio')
|
|||
|
|
fcf = info.get('freeCashflow')
|
|||
|
|
ocf = info.get('operatingCashflow')
|
|||
|
|
rev_growth = info.get('revenueGrowth')
|
|||
|
|
earn_growth = info.get('earningsGrowth')
|
|||
|
|
|
|||
|
|
parts.append(f"""
|
|||
|
|
=== KEY FINANCIALS (TTM) ===
|
|||
|
|
Revenue: {_fmt(rev, prefix='$')} | Revenue Growth: {f'{rev_growth*100:.1f}%' if rev_growth else 'N/A'}
|
|||
|
|
Net Income: {_fmt(ni, prefix='$')} | Earnings Growth: {f'{earn_growth*100:.1f}%' if earn_growth else 'N/A'}
|
|||
|
|
Gross Margin: {f'{gm*100:.1f}%' if gm else 'N/A'} | Operating Margin: {f'{om*100:.1f}%' if om else 'N/A'} | Net Margin: {f'{pm*100:.1f}%' if pm else 'N/A'}
|
|||
|
|
ROE: {f'{roe*100:.1f}%' if roe else 'N/A'} | ROA: {f'{roa*100:.1f}%' if roa else 'N/A'}
|
|||
|
|
D/E: {de if de else 'N/A'} | Current Ratio: {cr if cr else 'N/A'}
|
|||
|
|
Free Cash Flow: {_fmt(fcf, prefix='$')} | Operating Cash Flow: {_fmt(ocf, prefix='$')}
|
|||
|
|
FCF Yield: {f'{fcf/info.get("marketCap")*100:.1f}%' if fcf and info.get("marketCap") else 'N/A'}""")
|
|||
|
|
|
|||
|
|
# ── 3. Valuation Multiples ────────────────────────────────────────
|
|||
|
|
pe = info.get('trailingPE')
|
|||
|
|
fpe = info.get('forwardPE')
|
|||
|
|
ps = info.get('priceToSalesTrailing12Months')
|
|||
|
|
pb = info.get('priceToBook')
|
|||
|
|
ev_ebitda = info.get('enterpriseToEbitda')
|
|||
|
|
ev_rev = info.get('enterpriseToRevenue')
|
|||
|
|
peg = info.get('pegRatio')
|
|||
|
|
div_yield = info.get('dividendYield')
|
|||
|
|
payout = info.get('payoutRatio')
|
|||
|
|
|
|||
|
|
parts.append(f"""
|
|||
|
|
=== VALUATION MULTIPLES ===
|
|||
|
|
P/E (TTM): {f'{pe:.1f}x' if pe else 'N/A'} | Forward P/E: {f'{fpe:.1f}x' if fpe else 'N/A'}
|
|||
|
|
P/S: {f'{ps:.1f}x' if ps else 'N/A'} | P/B: {f'{pb:.1f}x' if pb else 'N/A'}
|
|||
|
|
EV/EBITDA: {f'{ev_ebitda:.1f}x' if ev_ebitda else 'N/A'} | EV/Revenue: {f'{ev_rev:.1f}x' if ev_rev else 'N/A'}
|
|||
|
|
PEG Ratio: {f'{peg:.2f}' if peg else 'N/A'}
|
|||
|
|
Dividend Yield: {f'{div_yield*100:.2f}%' if div_yield else 'N/A'} | Payout Ratio: {f'{payout*100:.0f}%' if payout else 'N/A'}""")
|
|||
|
|
|
|||
|
|
# ── 4. Analyst Consensus ──────────────────────────────────────────
|
|||
|
|
target_mean = info.get('targetMeanPrice')
|
|||
|
|
target_high = info.get('targetHighPrice')
|
|||
|
|
target_low = info.get('targetLowPrice')
|
|||
|
|
rec = info.get('recommendationKey')
|
|||
|
|
num_analysts = info.get('numberOfAnalystOpinions')
|
|||
|
|
|
|||
|
|
cur_price = info.get('currentPrice') or info.get('regularMarketPrice')
|
|||
|
|
upside = None
|
|||
|
|
if target_mean and cur_price and cur_price > 0:
|
|||
|
|
upside = (target_mean - cur_price) / cur_price * 100
|
|||
|
|
|
|||
|
|
parts.append(f"""
|
|||
|
|
=== ANALYST CONSENSUS ===
|
|||
|
|
Target Mean: ${target_mean or 'N/A'} | High: ${target_high or 'N/A'} | Low: ${target_low or 'N/A'}
|
|||
|
|
Implied Upside: {f'{upside:+.1f}%' if upside is not None else 'N/A'}
|
|||
|
|
Recommendation: {rec or 'N/A'} | # Analysts: {num_analysts or 'N/A'}""")
|
|||
|
|
|
|||
|
|
# ── 5. Shareholder Returns ────────────────────────────────────────
|
|||
|
|
buyback = info.get('sharesOutstanding')
|
|||
|
|
shares_float = info.get('floatShares')
|
|||
|
|
parts.append(f"""
|
|||
|
|
=== SHAREHOLDER RETURNS ===
|
|||
|
|
Shares Outstanding: {_fmt(buyback)} | Float: {_fmt(shares_float)}
|
|||
|
|
Dividend Yield: {f'{div_yield*100:.2f}%' if div_yield else 'None'}
|
|||
|
|
Payout Ratio: {f'{payout*100:.0f}%' if payout else 'N/A'}
|
|||
|
|
Free Cash Flow: {_fmt(fcf, prefix='$')} (available for buybacks/dividends)""")
|
|||
|
|
|
|||
|
|
# ── 6. DuPont Decomposition + Altman Z + Red Flags ────────────────
|
|||
|
|
try:
|
|||
|
|
from server.services.financial_metrics import get_dupont_altman_redflags_yoy
|
|||
|
|
health = get_dupont_altman_redflags_yoy(ticker)
|
|||
|
|
if health:
|
|||
|
|
dupont_df = health.get("dupont")
|
|||
|
|
if dupont_df is not None and not dupont_df.empty:
|
|||
|
|
rows_str = dupont_df.to_string(index=False)
|
|||
|
|
parts.append(f"""
|
|||
|
|
=== DUPONT ROE DECOMPOSITION (3-Year) ===
|
|||
|
|
ROE = Net Profit Margin × Asset Turnover × Equity Multiplier
|
|||
|
|
{rows_str}""")
|
|||
|
|
|
|||
|
|
altman = health.get("altman_z")
|
|||
|
|
if altman is not None:
|
|||
|
|
zone = "Safe (>2.99)" if altman > 2.99 else ("Gray Zone (1.81-2.99)" if altman > 1.81 else "Distress (<1.81)")
|
|||
|
|
parts.append(f"""
|
|||
|
|
=== ALTMAN Z-SCORE ===
|
|||
|
|
Z-Score: {altman:.2f} — {zone}""")
|
|||
|
|
|
|||
|
|
red_flags = health.get("red_flags", [])
|
|||
|
|
if red_flags:
|
|||
|
|
flags_str = "\n".join(f" ⚠ {rf.get('flag', rf) if isinstance(rf, dict) else rf}" for rf in red_flags[:10])
|
|||
|
|
parts.append(f"""
|
|||
|
|
=== RED FLAGS ===
|
|||
|
|
{flags_str}""")
|
|||
|
|
|
|||
|
|
yoy_data = health.get("yoy", [])
|
|||
|
|
if yoy_data:
|
|||
|
|
yoy_str = "\n".join(f" {y.get('Ratio', '')}: {y.get('Comment', '')}" for y in yoy_data)
|
|||
|
|
parts.append(f"""
|
|||
|
|
=== YOY RATIO CHANGES ===
|
|||
|
|
{yoy_str}""")
|
|||
|
|
except Exception as e:
|
|||
|
|
logger.warning("DuPont/Altman failed for %s: %s", ticker, e)
|
|||
|
|
|
|||
|
|
# ── 7. Piotroski F-Score ──────────────────────────────────────────
|
|||
|
|
try:
|
|||
|
|
from server.services.research_dashboard import build_research_dashboard
|
|||
|
|
dash = build_research_dashboard(ticker)
|
|||
|
|
if dash and dash.fscore_total is not None:
|
|||
|
|
score = dash.fscore_total
|
|||
|
|
criteria_str = ""
|
|||
|
|
for c in dash.fscore_criteria:
|
|||
|
|
latest = c.history[0] if c.history else None
|
|||
|
|
status = "✓" if (latest and latest.pass_flag) else "✗"
|
|||
|
|
criteria_str += f" {status} {c.label}\n"
|
|||
|
|
parts.append(f"""
|
|||
|
|
=== PIOTROSKI F-SCORE: {score}/9 ===
|
|||
|
|
{criteria_str.rstrip()}""")
|
|||
|
|
|
|||
|
|
# Anomalies
|
|||
|
|
if dash.anomalies:
|
|||
|
|
anom_str = "\n".join(
|
|||
|
|
f" {'▲' if a.direction == 'up' else '▼'} {a.display_name}: "
|
|||
|
|
f"{f'{a.change_pct:+.1f}%' if a.change_pct else 'N/A'} YoY"
|
|||
|
|
for a in dash.anomalies[:8]
|
|||
|
|
)
|
|||
|
|
parts.append(f"""
|
|||
|
|
=== YOY ANOMALIES (>30% change) ===
|
|||
|
|
{anom_str}""")
|
|||
|
|
except Exception as e:
|
|||
|
|
logger.warning("F-Score/anomalies failed for %s: %s", ticker, e)
|
|||
|
|
|
|||
|
|
# ── 8. DCF Valuation (Smart Defaults) ─────────────────────────────
|
|||
|
|
try:
|
|||
|
|
from server.services.dcf_engine import dcf_10y_2stage, reverse_dcf
|
|||
|
|
|
|||
|
|
base_fcf = _safe_float(info.get("freeCashflow"))
|
|||
|
|
total_debt = _safe_float(info.get("totalDebt")) or 0
|
|||
|
|
cash = _safe_float(info.get("totalCash")) or 0
|
|||
|
|
shares = _safe_float(info.get("sharesOutstanding")) or 1
|
|||
|
|
|
|||
|
|
if base_fcf and base_fcf > 0 and shares and shares > 0:
|
|||
|
|
beta_val = info.get("beta", 1.0) or 1.0
|
|||
|
|
wacc = 0.04 + beta_val * 0.05 # CAPM approximation
|
|||
|
|
wacc = max(0.06, min(0.15, wacc))
|
|||
|
|
tg = 0.025
|
|||
|
|
growth = min(0.25, max(-0.05, (rev_growth or 0.08)))
|
|||
|
|
|
|||
|
|
# 3 scenarios
|
|||
|
|
scenarios = {}
|
|||
|
|
for label, g_mult, w_adj in [("Bear", 0.5, 0.02), ("Base", 1.0, 0), ("Bull", 1.5, -0.01)]:
|
|||
|
|
g = growth * g_mult
|
|||
|
|
w = wacc + w_adj
|
|||
|
|
ev = dcf_10y_2stage(base_fcf, w, tg, g)
|
|||
|
|
eq = ev - total_debt + cash
|
|||
|
|
vps = eq / shares if shares > 0 else 0
|
|||
|
|
scenarios[label] = round(vps, 2)
|
|||
|
|
|
|||
|
|
# Reverse DCF
|
|||
|
|
try:
|
|||
|
|
implied_g = reverse_dcf(
|
|||
|
|
current_price=cur_price or 0,
|
|||
|
|
shares=shares,
|
|||
|
|
total_debt=total_debt,
|
|||
|
|
cash=cash,
|
|||
|
|
wacc=wacc,
|
|||
|
|
term_growth=tg,
|
|||
|
|
fcf_base=base_fcf,
|
|||
|
|
)
|
|||
|
|
except Exception:
|
|||
|
|
implied_g = None
|
|||
|
|
|
|||
|
|
parts.append(f"""
|
|||
|
|
=== DCF VALUATION (ATLAS Engine) ===
|
|||
|
|
Base FCF: {_fmt(base_fcf, prefix='$')} | WACC: {wacc*100:.1f}% | Terminal Growth: {tg*100:.1f}%
|
|||
|
|
FCF Growth (Base): {growth*100:.1f}%
|
|||
|
|
Bear Case: ${scenarios.get('Bear', 'N/A')}/share
|
|||
|
|
Base Case: ${scenarios.get('Base', 'N/A')}/share
|
|||
|
|
Bull Case: ${scenarios.get('Bull', 'N/A')}/share
|
|||
|
|
Current Price: ${cur_price or 'N/A'}
|
|||
|
|
Reverse DCF Implied Growth: {f'{implied_g*100:.1f}%' if implied_g is not None else 'N/A'}""")
|
|||
|
|
except Exception as e:
|
|||
|
|
logger.warning("DCF failed for %s: %s", ticker, e)
|
|||
|
|
|
|||
|
|
# ── 9. Peer Comparison ────────────────────────────────────────────
|
|||
|
|
try:
|
|||
|
|
from server.services.peer_comparison_service import build_peer_comparison
|
|||
|
|
peer_data = build_peer_comparison(ticker)
|
|||
|
|
peers = peer_data.get("peers", []) if peer_data else []
|
|||
|
|
if peers:
|
|||
|
|
peer_lines = []
|
|||
|
|
for p in peers[:6]:
|
|||
|
|
name = p.get("ticker", p.get("symbol", "?"))
|
|||
|
|
p_pe = p.get("pe", p.get("trailingPE"))
|
|||
|
|
p_ps = p.get("ps", p.get("priceToSales"))
|
|||
|
|
p_pb = p.get("pb", p.get("priceToBook"))
|
|||
|
|
peer_lines.append(
|
|||
|
|
f" {name}: P/E={f'{p_pe:.1f}' if p_pe else 'N/A'} "
|
|||
|
|
f"P/S={f'{p_ps:.1f}' if p_ps else 'N/A'} "
|
|||
|
|
f"P/B={f'{p_pb:.1f}' if p_pb else 'N/A'}"
|
|||
|
|
)
|
|||
|
|
if peer_lines:
|
|||
|
|
parts.append(f"""
|
|||
|
|
=== PEER VALUATION ===
|
|||
|
|
{chr(10).join(peer_lines)}""")
|
|||
|
|
except Exception as e:
|
|||
|
|
logger.warning("Peer comparison failed for %s: %s", ticker, e)
|
|||
|
|
|
|||
|
|
return "\n".join(parts)
|
|||
|
|
|
|||
|
|
|
|||
|
|
# ---------------------------------------------------------------------------
|
|||
|
|
# Wall Street 10 Prompt Builder
|
|||
|
|
# ---------------------------------------------------------------------------
|
|||
|
|
|
|||
|
|
WALL_STREET_10_PROMPT = """You are a team of 10 elite Wall Street analysts, each representing a different institutional perspective. Analyze {ticker} using the comprehensive quantitative data below.
|
|||
|
|
|
|||
|
|
ALL numbers are pre-computed by our quantitative engine. DO NOT recalculate or invent new numbers. Your job is to INTERPRET these numbers from each firm's unique analytical lens.
|
|||
|
|
|
|||
|
|
{context}
|
|||
|
|
|
|||
|
|
═══════════════════════════════════════════════════════════════
|
|||
|
|
Produce a JSON object with exactly these 10 keys. Each value is a markdown string (2-4 paragraphs with bullet points). Be specific — cite the actual numbers from the data above.
|
|||
|
|
|
|||
|
|
{{
|
|||
|
|
"executive_summary": "2-3 sentence overall verdict with a conviction rating (Strong Buy / Buy / Hold / Sell / Strong Sell) and 12-month outlook",
|
|||
|
|
|
|||
|
|
"goldman_sachs": "**Goldman Sachs — Investment Conviction Framework**\\nConviction rating, key thesis, catalysts, and price target rationale. Reference DCF valuation, analyst consensus, and current multiples.",
|
|||
|
|
|
|||
|
|
"morgan_stanley": "**Morgan Stanley — Scenario Analysis**\\nBull/Base/Bear cases with specific price targets from DCF. Probability-weight each scenario. Key swing factors.",
|
|||
|
|
|
|||
|
|
"jp_morgan": "**JP Morgan — Sector Relative Value**\\nHow does {ticker} compare to sector peers on P/E, P/S, EV/EBITDA? Premium/discount justified? Sector rotation implications.",
|
|||
|
|
|
|||
|
|
"blackrock": "**BlackRock — Risk Factor Decomposition**\\nSystematic vs. idiosyncratic risk. Altman Z interpretation, leverage analysis, red flags assessment. Downside protection.",
|
|||
|
|
|
|||
|
|
"bridgewater": "**Bridgewater — Macro Overlay**\\nRate sensitivity (via beta, D/E), currency exposure, inflation hedge characteristics. Where in the economic cycle does this company perform best?",
|
|||
|
|
|
|||
|
|
"berkshire": "**Berkshire Hathaway — Intrinsic Value & Moat**\\nDurable competitive advantage? Pricing power (gross margin trend)? Management quality (capital allocation via FCF, buybacks, ROE). Would Buffett buy this?",
|
|||
|
|
|
|||
|
|
"citadel": "**Citadel — Alpha Signal Identification**\\nYoY anomalies, earnings quality (OCF vs NI via F-Score), accounting signals. Where is the market mispricing this stock?",
|
|||
|
|
|
|||
|
|
"two_sigma": "**Two Sigma — Quantitative Quality Score**\\nF-Score {fscore}/9 assessment. DuPont decomposition quality. Trend stability. Statistical edge in current valuation.",
|
|||
|
|
|
|||
|
|
"elliott": "**Elliott Management — Shareholder Value & Activism**\\nCapital return efficiency (FCF yield, dividend, buybacks). Is management maximizing shareholder value? What would an activist push for?"
|
|||
|
|
}}
|
|||
|
|
|
|||
|
|
CRITICAL RULES:
|
|||
|
|
- Output ONLY the JSON object. No markdown fences, no commentary before/after.
|
|||
|
|
- Each section must reference specific numbers from the data.
|
|||
|
|
- Be analytical and actionable, not generic.
|
|||
|
|
- Answer in English.
|
|||
|
|
"""
|
|||
|
|
|
|||
|
|
|
|||
|
|
def build_institutional_prompt(ticker: str, context: str, fscore: int = 0) -> str:
|
|||
|
|
"""Build the Wall Street 10 mega-prompt with pre-computed data injected."""
|
|||
|
|
return WALL_STREET_10_PROMPT.format(
|
|||
|
|
ticker=ticker.upper(),
|
|||
|
|
context=context,
|
|||
|
|
fscore=fscore,
|
|||
|
|
)
|