The Numbers. Built to Convince.
Independent modelers can be expensive and inconsistent. BOOJEE builds decision-support 3-statement models, DCF frameworks, and scenario analysis — often paired with M&A Consulting during deal diligence — in 48 hours, source file included.
What We Model
Every engagement is customized. These are the six core outputs clients request most — often combined into a single integrated workbook.
3-Statement Model
Income statement, balance sheet, and cash flow statement fully integrated and dynamically linked. Includes historical inputs and 5-year projections.
DCF Valuation
Discounted cash flow with WACC, terminal value (exit multiple + Gordon Growth), sensitivity tables on discount rate and growth. Enterprise and equity value outputs.
Scenario Analysis
Base, bull, and bear cases toggled from a single assumptions dashboard. Stress-test revenue growth, margin compression, churn, and CAC against funding requirements.
Cap Table
Pre- and post-money capitalization table with founder, employee option pool, and investor ownership. Models dilution through multiple funding rounds with pro-rata and anti-dilution provisions.
Revenue Bridge
Waterfall breakdown of revenue drivers: new customers, expansion, churn, pricing changes, and product mix shifts. Visualized as a board-ready chart with written commentary.
Unit Economics
LTV, CAC, payback period, gross margin by cohort, and contribution margin analysis. Cohort-based retention modeling shows exactly when a customer turns profitable.
How It Works
Four steps from kickoff to a model your CFO, board, and investors will trust.
Data Intake
You fill out a secure intake form with your historicals, KPIs, and key assumptions. No prep work required — we extract what we need.
Model Build
Our team builds the fully integrated model in Excel and Google Sheets within 48 hours. Logic is documented inline so you can follow every calculation.
Assumptions Review
We schedule a 30-minute call to walk through the key drivers and refine any assumptions before final delivery. Unlimited revisions on assumptions.
Delivery + Walkthrough
Final files delivered with a 60-minute walkthrough session. You leave knowing how to update every input and present the outputs with confidence.
Choose Your Package
All packages include source files, 5-year projections, and a live walkthrough session. No subscriptions — one-time project pricing.
Base Model
$798
One-time · Delivered in 48 hrs
- 3-Statement integrated model
- 5-year revenue & expense projections
- Monthly + annual views
- Excel + Google Sheets
- Source file included
- One revision round
- 30-min walkthrough call
Full Model
$1,998
One-time · Delivered in 48 hrs
- Everything in Base Model
- DCF valuation + sensitivity tables
- Scenario analysis (base / bull / bear)
- Cap table modeling
- Revenue bridge waterfall
- Unit economics dashboard
- Unlimited assumption revisions
- 60-min walkthrough call
Investor Ready
$3,498
One-time · Delivered in 72 hrs
- Everything in Full Model
- Investor-facing executive summary
- 10-slide financial narrative deck
- Board-ready charts & visualizations
- Fundraising target analysis
- Use-of-funds schedule
- Comparable company analysis
- NDA + data room setup guidance
- 90-min debrief + Q&A session
See the Shape of Your Numbers
Adjust the sliders for a simplified, illustrative sketch of how a revenue multiple flows into valuation, equity, and return. This is a rough decision-support toy using a single fixed multiple — not a valuation, appraisal, or investment advice. Real ranges depend on your market, stage, and terms.
Illustrative Valuation
—
Fixed 5× revenue multiple — illustrative only, not an appraisal
Equity to Give Up
—
At the valuation above to hit your funding target
Implied Return Multiple
—
If the business reaches $10M revenue at 5× multiple
A financial model should answer the questions a board or investor is going to ask — before they ask them. That's what we build toward: a clean, dynamic workbook you can drive yourself and defend line by line.
The BOOJEE approach to financial modeling
Common Questions
What's the difference between a financial model and a pitch deck?
What data do I need to provide?
Can I update the model myself after delivery?
Is this suitable for pre-revenue startups?
How is my data kept confidential?
Request Your Model
Tell us about your business and goals. We'll confirm your package and kick off within 24 hours.
Disclaimer: BOOJEE is not a CPA firm, registered investment adviser (RIA), broker-dealer, licensed financial adviser, or auditor. Financial models, projections, valuations, and calculators provided here are decision-support tools built from your inputs and stated assumptions. They are illustrative and do not constitute investment, tax, accounting, legal, or audit advice, a certified or guaranteed valuation, or a promise of any fundraising, return, or business outcome. Projections are inherently uncertain and actual results will vary. Consult a licensed professional before making financial, tax, or investment decisions.