← Intelligence Platform / Financial Model Available
Corvilla FM  ·  Product 05

Numbers that hold upunder investor scrutiny.

Integrated three-statement model with DCF valuation — PSAK/IFRS compliant.

A fully integrated financial model built to institutional standards. The Corvilla FM links your Income Statement, Balance Sheet, and Cash Flow in a single unlocked Excel workbook — with a DCF valuation, scenario analysis, and sensitivity tables designed to survive the scrutiny of a serious buyer, lender, or investment committee.

Enquire Now → Talk to an Advisor
8
Model Sheets
3-Statement
Fully Integrated
5–7
Business Days
USD 2,000
Fixed Fee
Corvilla FM3-Statement ModelDCF ValuationWACC · FCFFScenario AnalysisSensitivity TablesPSAK / IFRSIRR · MOICUnlocked ExcelIndonesia · SEA Corvilla FM3-Statement ModelDCF ValuationWACC · FCFFScenario AnalysisSensitivity TablesPSAK / IFRSIRR · MOICUnlocked ExcelIndonesia · SEA
Model Architecture

Eight integrated sheets.
One auditable workbook.

The Corvilla FM is built to modular best-practice standards — separate inputs, calculations, and outputs. Every assumption is visible. Every formula is auditable. Delivered fully unlocked.

01

Inputs & Assumptions

All hardcoded inputs in a single sheet — clearly labelled, colour-coded, and referenced throughout the model. No buried constants. No hidden drivers.

Blue font = inputsBlack font = formulas
02

Revenue Build

Bottom-up revenue model driven by volume, price, and mix assumptions. Supports multiple revenue streams, customer segments, and geographic splits.

Volume / price / mixSegment breakdown
03

Cost Structure

COGS, gross margin analysis, and operating expense build — with headcount schedule, depreciation, and amortisation driven by asset schedules.

COGS & SG&AHeadcount plan
04

3-Statement Model

Fully integrated Income Statement, Balance Sheet, and Cash Flow Statement — linked across all periods with automatic balancing check and working capital schedule.

P&L · BS · CFSBalance check
05

DCF Valuation

Free Cash Flow to Firm (FCFF) based DCF with WACC build, terminal value calculation (exit multiple and Gordon Growth), and enterprise-to-equity bridge.

FCFF · WACCEV → equity bridge
06

Scenarios

Base, bull, and bear case outputs driven from the Assumptions sheet. Single-toggle scenario switching. Each case independently auditable.

Base / Bull / BearSingle toggle
07

Sensitivity Tables

Two-variable data tables on the key value drivers — typically revenue growth vs exit multiple, and WACC vs terminal growth rate. Outputs in equity value and IRR.

2-variable tablesIRR · equity value
08

Dashboard & Charts

A print-ready summary dashboard with key financial charts — revenue trajectory, EBITDA margin, cash generation, and valuation output — for use in board or investor presentations.

Board-ready outputPrint-ready charts
Process & Pricing

Fixed fee. Fully unlocked.
Yours to use and modify.

Corvilla FM is a fixed-fee product. The delivered workbook is 100% unlocked — no protected sheets, no locked formulas. You can use, modify, and present it freely.

How it works
01
Enquire & Brief
Submit the form below or reach us via WhatsApp. A Corvilla Capital advisor will respond within 24 hours to send an information request covering revenue drivers, cost structure, and transaction context.
02
Data Collection
We request historical financials (minimum 2 years), a revenue driver breakdown, cost structure detail, and any existing projections. We work with whatever level of data is available.
03
Model Build & Review
We deliver a working draft within 5 business days. You review the assumptions and outputs. We incorporate one round of revisions to reflect any adjustments to the model structure or assumptions.
04
Final Delivery & Walkthrough
The final Excel workbook is delivered fully unlocked. An advisor walkthrough call covers the model structure, key assumptions, and how to operate the scenario toggle and sensitivity tables.
Fixed Fee
2,000
USD · per Financial Model
Included
  • 8-sheet integrated workbook
  • 3-statement model (P&L, BS, CFS)
  • DCF with WACC build
  • Base / bull / bear scenarios
  • Sensitivity tables
  • Dashboard & output charts
  • One round of revisions
  • Advisor walkthrough call
Can be combined with Corvilla IM (Investment Memorandum) — the FM financials feed directly into the IM financial section. Bundle pricing available — ask at enquiry.
Enquire Now →
FAQ

Common questions
about Corvilla FM.

Reach us via WhatsApp or the enquiry form for anything not covered here.

What financial data do I need to provide? ▾
Minimum requirements: 2 years of historical financials (audited or management accounts), a breakdown of revenue by product or segment, and a cost structure breakdown. The more granular the data, the more detailed the model. If you have limited data, we can build a simpler but still rigorous model from what's available — just note this at enquiry.
Is the model PSAK or IFRS compliant? ▾
Yes. The Corvilla FM is built to PSAK standards (Indonesia's accounting standard, largely aligned with IFRS), including correct treatment of PPh Badan (corporate income tax), working capital accounts, and depreciation schedules. For transactions involving cross-border entities, we can adapt to the relevant jurisdiction's standard.
Is the Excel file fully unlocked? ▾
Yes — 100% unlocked. No sheet protection, no hidden formulas, no locked cells. You receive a workbook you can use, modify, and present freely. We do not deliver models with proprietary locks or access restrictions.
Can the model be updated after delivery if my numbers change? ▾
The workbook is fully unlocked so you can update it directly. If you need Corvilla Capital to make material structural changes (e.g. adding a new revenue stream or restructuring the cost model), we offer a model update engagement at a reduced rate. Ask at enquiry for details.
Enquire

Ready to begin?
Tell us about your model.

Submit your details and a Corvilla Capital advisor will be in touch within 24 hours to confirm scope and data requirements.

✓
Enquiry received. A Corvilla Capital advisor will contact you within 24 hours. For urgent timelines, please also reach out via WhatsApp below.
By submitting, you agree that Corvilla Capital may contact you regarding this enquiry. All details are kept strictly confidential.
or reach us directly