Every scenario is auditable step by step, with a verifier that confirms total distributed equals the exit value.
The model that only one person understands
The finance team owns the exit model, but the model is a spreadsheet. It works, until the person who built it is on vacation, until a board member asks why a number moved, until a participation formula breaks two tabs away from where anyone is looking. No audit trail, six versions by email, and a single point of failure who happens to be you.
When the board asks how the proceeds split at a $200,000,000.00 acquisition versus a $120,000,000.00 one, you need an answer you can reproduce, walk through line by line, and stand behind, not a file you're quietly hoping didn't drift.
Reproducible, auditable, shareable
Model acquisition, IPO, secondary or liquidation exits at any valuation, with a step-by-step breakdown that shows every tier of the distribution. A built-in verifier confirms the math holds (total distributed equals the exit value, no payout goes negative, nothing is left unaccounted for), so the numbers you take to the board are numbers you can defend.
Scenarios are saved as projects, so the model isn't trapped in one person's file. It is the modeling layer that sits alongside your system of record. See how a full cap table model comes together, and the mechanics of a waterfall analysis.
Built for the way your team works
Foreground the scenarios a board actually asks for:
Numbers you can take to the board
Reproducibility starts with correctness. Every calculation enforces invariants (total distributed equals the exit value, no negative payouts, nothing left unaccounted for) and ships with a step-by-step breakdown you can walk the board through tier by tier.
Behind it: decimal-precision math computed to the cent, a suite of 303 automated tests, and external validation against an independent finance firm's model across 30 exit values. The model is the same every time, and anyone on the team can read it. No more one-person spreadsheet.
Secure, and built to be shared
Authentication is handled by Clerk, and every account's data is isolated with Supabase row-level security. Billing runs through a Merchant of Record, which keeps global VAT and sales-tax compliance off your plate. On Pro, secure share links, with an optional interactive mode, let the board and the team see the same model without touching the source.
The Free plan needs no credit card, and you can upgrade or cancel anytime. Your projects are always kept, even after a downgrade.
Questions CFOs & finance teams ask
Can I build board-ready exit scenarios?
Yes. Model acquisition, IPO, secondary or liquidation exits at any valuation, with a step-by-step breakdown and a verifier that confirms total distributed equals the exit value: auditable numbers you can take to the board.
Is the model reproducible and shareable across the team?
Yes. Scenarios are saved as projects, and on Pro you can share them via secure links, including an interactive mode where stakeholders flex inputs without altering your saved model. No more one-person spreadsheet.
Can I model option-pool economics at exit?
Yes. Model employee options with vesting cliffs, underwater-option treatment and several exercise-cash strategies, so the board sees the real, post-pool distribution.
Can I export the model?
PDF and Excel export is coming soon for Pro. Today every scenario is fully auditable on screen with a step-by-step breakdown you can walk the board through.
Make your exit model board-ready
Replace the fragile spreadsheet with a reproducible, auditable model. No credit card, cancel anytime, and your projects are always kept.
No credit card · cancel anytime · your data is always kept.
Modeling across a group or a whole firm? Talk to us.
investors checking the same model · your advisors · see plans and pricing · how we keep the math right