The Last Layer

Full DCF model: baseline financials, build-up discount rate, risk scorecard, scenarios, value-unlock, and sensitivity. Live market inputs refresh automatically. Save valuation to client records a snapshot you can reload later.

Operating assumptions

No AI-drafted assumptions yet. The draft reads the Compass write-up and the client's own numbers, proposes industry, capex, D&A, and working capital with a one-line why each — and touches nothing until you approve.