Client View & Reports
Word Reports (.docx)
Institutional memos built with SJA letterhead, tables, formulas, and confidentiality controls.
The Investor summary is strictly sanitized — target valuation range, walk-away, negotiation analysis, and reverse exit hurdles are excluded.
Client Questionnaire (.xlsx)
Official v1.1 client response workbook with field mapping, target ranges, and scenario parameters.
Importing updates project state immediately and stamps imported inputs as Management.
Scenario Presets
Quickly seed the model with illustrative datasets to review outputs against test benchmarks.
TIEA benchmark configures ₹150 Cr forecast, 75/45/10/10/10 split, ₹30 Cr debt, and ₹1,200–1,300 Cr target.
Section 2 · Assumptions Register & Source Audit
Every model parameter is tracked with a source classification: Management (client typed or imported), SJA assumption (placeholder draft), Navigator default (standard rule), or Market data (public peer evidence).
| Parameter / Assumption | Current Value in Model | Source Tag | Override Source |
|---|---|---|---|
| Target pre-money valuation range | ₹500–600 Cr | Management | |
| FY27-28 revenue forecast | ₹0.0 Cr | Management | |
| FY27-28 revenue split | Contracted 0; qualified 0; pipeline 0 / 0 / 0 (₹ Cr) | Navigator default | |
| Confidence weights | 100% / 85% / 25% / 45% / 65% | Navigator default | |
| Net debt | ₹0.0 Cr | Navigator default | |
| Series B primary raise | ₹100.0 Cr | Navigator default | |
| Value-lever scores | 3, 3, 3, 3, 3, 3, 3 | Navigator default | |
| Size discount | 10% | Navigator default | |
| EBITDA margin at FY30-31 | 25% | Navigator default | |
| Dilution before exit (Further / ESOP / IPO) | 0% / 3% / 5% | Navigator default | |
| Investor hurdle | 3.0x MOIC / 30% IRR over 4 years | Navigator default | |
| Cap table (fully diluted) | Founders 0%, Series A 0%, Seed 0%, Angels 0%, ESOP 0%, Others 0% | Navigator default | |
| ESOP top-up % & timing | 5%, created pre-money | Navigator default |