Founder Decision Operating System

System Status: STABLE

This is a decision enforcement system. Inputs are reality. Outputs are non-negotiable constraints.

You're viewing a demo. Enter your name, firm, and email to unlock your own numbers and run your analysis.

Click to unlock your numbers
Reality Inputs
Last Updated: 01/04/2026

Operating Reality

Can be negative if revenue is declining. Range: -50% to +500%

75%
78%
80%
82%

Margins often improve with scale

Total Monthly OpEx:£78,000

Default: 3% per year (moderate inflation)

Company Metadata

Multiples based on Jan 2026 public market data. View methodology or customize below.

Balance Sheet

DCF Parameters

Default: 10% (typical for established startups)

Default: 2% (GDP-level growth)

Default: £0 for all years (no CapEx)

Fundraising Goals

10%

Free to use. Name, firm, and email required.

Scenario Engine

All scenarios use the same inputs with different growth assumptions

Rev Growth:120.0% YoY
Valuation Mult:10x Rev

Enter Your Details to Use Your Numbers

You're viewing a demo. Enter your name, firm, and email to unlock editing and run your own analysis.

Survival Horizon
Cash-flow Positive
Under current base scenario assumptions, you have achieved cash-flow positive status. Your revenue growth has outpaced operating expenses, resulting in sustainable operations without additional funding required.
M0M2M4M6M8M10M12M14M16M18M20M22M24M26M28M30M32M34M36£0k£3000k£6000k£9000k£12000k
  • Cash Balance
  • Revenue

Enter your details to see your valuation

Your Valuation Story
Market today: £13,200,000 · Plan value if executed: £14,727,567 · To raise £2,000,000 at ≤20% dilution, you need: £8,000,000
Your Market Valuation
What investors will plausibly pay today
Primary
Conservative
£9,240,000£9.2M
Base (Realistic)
£13,200,000£13.2M
Optimistic
£19,800,000£19.8M
DCF: £14,727,567DCF: £14.7M
Method:Market Multiple (10x ai)
Status:This is your negotiation anchor
Market Reality
£13,200,000£13.2M
What investors will pay today
Range: £9,240,000 - £19,800,000Range: £9.2M - £19.8M
Base 10x multiple adjusted for margin, size, and scenario
Based on forward 12-month revenue (NTM)
Plan Value
£14,727,567£14.7M
If you execute the plan
87% from terminal value
Raise Feasibility
£8,000,000
Pre-money needed for 20% dilution
Raise is realistic for current market
Plan Value (DCF Analysis)
Discounted cash flow valuation if you execute
Enterprise Value
£13,877,567
Equity Value
£14,727,567
Terminal Share
87%
How are these numbers calculated?View Methodology

Enter your details to see your key metrics

Key Metrics Dashboard● Base
Critical startup metrics at a glance — reflecting base scenario assumptions
ARR
£1,883,057
Runway
CF+
Operating Burn (excl. CapEx)
£35,791
Burn Multiple
0.0x
LTV / CAC
5.0x
CAC Payback
3 mo
Gross Margin £
£37,500
Quick Ratio
1.4x
Ownership Impact
Post-money cap table structure.
Pre-money used£13,200,000(triangulated median)
After option pool shuffle£11,818,182
Post-money£13,818,182
F
I
P
Founders75.5%
New Investors14.5%
Option Pool10.0%
Decision Ledger
Enforced rules based on your inputs.
Runway > 12 Months
Your runway exceeds 12 months, providing time to focus on growth metrics and key milestones that will strengthen your position for the next fundraise.
Valuation Premium
Your valuation represents 22.0x annual revenue, indicating high market expectations. You'll need to demonstrate exceptional growth (>100% YoY) to justify this premium.
Automated Insights
Rule-based analysis of your financials — red flags, strengths, and likely investor questions
Strengths (6)
• Strong runway: 999 months of cash provides stability
• High gross margin (78%): Strong pricing power and scalability
• Hypergrowth trajectory: 120% YoY growth
• Hot sector: High investor appetite and premium multiples
• Founder control maintained: Retaining majority ownership
• Debt-free: No interest obligations or leverage risk
Expect These Investor Questions
1. What's your path to profitability and when do you expect to break even?
2. How did you validate your customer acquisition cost and lifetime value assumptions?
3. What are the key risks that could prevent you from hitting these projections?
4. What specific growth levers will you pull to sustain this hypergrowth rate?
5. How will you maintain product quality and customer satisfaction while scaling this fast?
£0k

Welcome to Founder Decision OS

A decision enforcement system for founders. No advice. Just math and constraints.

How It Works:

Review the demo scenario

See what's possible with a real growth scenario (£600K → £5M+ ARR)

Enter your details to unlock

Takes 30 seconds — name, company, and email

Input your real numbers

Replace the demo data with your actual revenue, burn, and growth figures

Get your full analysis — free

Valuation, runway, dilution, key metrics, and decision constraints. No payment required.