Fire · Phase 2

Three-scenario preview

Conservative, Base, Management — recalculated as inputs change. Mirrors the Output – Summ tab in the v22.10 template.

Export to Excel Edit inputs

Summary P&L at exit

Revenue, margins, EBITDA bridge per scenario.

Revenue at exit—

EBITDA Real—

EBITDA margin—

Revenue at exit—

EBITDA Real—

EBITDA margin—

Revenue at exit—

EBITDA Real—

EBITDA margin—

Cash flow + returns

Equity deployed, MoM, IRR, capital structure, distributions.

Equity deployed—

Net MoM—

IRR—

Equity deployed—

Net MoM—

IRR—

Equity deployed—

Net MoM—

IRR—

Sensitivities

Entry × exit multiple, deployment × growth, synergy ramp.