Financial Modeling:
Clinical Mathematical Proof
Bottom-up unit economic models engineered to defend valuation through undeniable mathematical truth and institutional rigor.
Selected Artifacts
Cohort 2026Unit Economics
LTV/CAC forensic audit
Capital Allocation
18-month deployment map
Scenario Testing
Downside risk mitigation
Valuation Bridge
Series B benchmark alignment
Unit Economics Framework
Review our standardized framework for calculating net-retention, burn-multiples, and payback periods formatted for institutional review committees.
Precision
Bottom-Up logic
No arbitrary growth percentages. Every number is tied to a specific operational lever and historical cohort data.
Integrity
Diligence-Ready
Our models are built to be audited. Formula transparency and clean data mapping are guaranteed in every deliverable.
Clarity
Valuation Defense
Quantifiable proof of your company's worth, backed by Series B/C benchmarks and market velocity markers.