Investment banks charge $500–$1,500/hr to build what's in their template library. Freelance modelers on Upwork run $75–$200/hr with no accountability. Boojee builds investor-grade 3-statement models, DCF valuations, and scenario analysis — often paired with M&A Consulting during deal diligence. analyses in 48 hours — source file included.
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.
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.
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
Full Model
$1,998
One-time · Delivered in 48 hrs
Investor Ready
$3,498
One-time · Delivered in 72 hrs
Adjust the sliders to see a rough pre-money valuation range, how much equity you'd give up, and what the implied return multiple looks like for investors.
Valuation Range
—
5× revenue multiple (seed-stage estimate)
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
"We walked into our Series A meeting with a model that answered every question before it was asked. Investors called it the cleanest deck they'd seen in their intake process. We closed the round in 6 weeks."
Founder, B2B SaaS — raised $2.1M seed round
Tell us about your business and goals. We'll confirm your package and kick off within 24 hours.