baynota
Capital
Capability / DCF Modelling

Automated DCF modelling built from historical records.

Baynota / Financial Intelligence

Baynota turns prior financial records into a live DCF engine that eliminates long manual setup. Historical statements become forecast structure, assumptions become machine-assisted, and valuation outputs arrive faster with cleaner logic.

Auto
Historical assumption extraction
Multi-case
Scenario set generation
Boardroom
Decision-ready outputs

Historical records become modelling input, not dead archives.

Automated DCF Engine — v3.1
Forecast Active

Unlevered FCF — FY23A to FY28E

Base
Upside
Downside
FORECAST →FY23AFY24AFY25EFY26EFY27EFY28E

Sensitivity Matrix — WACC × Exit Multiple

Implied Share Price
11.0×
11.5×
12.0×
12.5×
13.0×
7.5%
$18.90
$20.30
$21.70
$23.10
$24.50
8.0%
$17.40
$18.80
$20.10
$21.50
$22.90
8.5%
$16.10
$17.40
$18.80
$20.10
$21.30
9.0%
$14.90
$16.20
$17.50
$18.90
$20.20
Historical period normalisation
Complete
Forecast driver extraction
Live
Scenario set generation
Ready
FY23A–FY28E · Base / Upside / Downside · WACC 7.5–9.0%Engine v3.1

Setup time

Minutes

Scenarios

Multi-case

Historical Assumption Extraction
Multi-Case Scenario Generation
WACC Sensitivity Matrix
Unlevered Free Cash Flow
Valuation Bridge
Terminal Value
Driver-Based Forecast
Assumption Rationale
Boardroom-Ready Output
Historical Assumption Extraction
Multi-Case Scenario Generation
WACC Sensitivity Matrix
Unlevered Free Cash Flow
Valuation Bridge
Terminal Value
Driver-Based Forecast
Assumption Rationale
Boardroom-Ready Output
Historical Assumption Extraction
Multi-Case Scenario Generation
WACC Sensitivity Matrix
Unlevered Free Cash Flow
Valuation Bridge
Terminal Value
Driver-Based Forecast
Assumption Rationale
Boardroom-Ready Output
System Design
Removes spreadsheet
drudgery without
removing financial
discipline.

The objective is not to make DCF less rigorous. It is to eliminate the slowest, most repetitive layers of setup so teams can focus on judgment, scenario framing, and valuation defence.

01
Minutes

From records to first-pass model

What used to take long hours of spreadsheet construction becomes an automated starting point with cleaner logic and better continuity across periods.

02
Multi-case

Scenarios generated automatically

The platform builds multiple valuation cases at once, so teams stop wasting time duplicating tabs and reworking formulas for every new assumption set.

03
Traceable

Assumptions grounded in history

Forecast logic is not invented from scratch every time. It is anchored in prior records, making outputs easier to defend internally and externally.

Illustrative Output — Integrated Financial Model
Metric
FY23A
FY24A
FY25E
FY26E
Revenue
$425M
$468M
$514M
$563M
Growth
10.1%
9.9%
9.8%
9.5%
EBITDA
$92M
$105M
$119M
$133M
Margin
21.6%
22.4%
23.1%
23.7%
Unlev. FCF
$56M
$63M
$74M
$85M
The Four-Step Pipeline

The engine pulls prior financials, normalises line items, and reconstructs trend logic across revenue, margin, capex, working capital, and cash flow drivers — automatically.

What gets removed

Tedious work the engine takes off the table.

Historical line-item cleanup

Forecast tab scaffolding

Formula linking across statements

Sensitivity table rebuilding

Scenario duplication and QA

Manual valuation bridge formatting

Typical output stack

Integrated forecast model
WACC & terminal sensitivities
Value bridge & implied ranges
Assumption rationale summary
“Historical records become modelling input, not dead archives.
Baynota — DCF Intelligence

4-step

Automated pipeline

Multi-case

Scenario generation

Traceable

Assumption grounding

Next Step
Put the valuation engine
to work before the
spreadsheet grind starts.

Baynota's DCF system is built for teams that want faster model builds, cleaner scenario logic, and more time spent on real valuation judgment instead of spreadsheet repetition.