Deal Pipeline

Stalled, offer declined, no response or under offer elsewhere (0)

Fell through, didn't complete (0)

Off market or sold to another buyer, no follow-up (0)

Archive, declined by us / withdrawn (0)

Rejected IM requests, broker or vendor wouldn't release (0)

Fill this stacker from filesDrop your Excel stacker, or the accounts (P&L and balance sheet, PDF, Excel or photos) and the AI stacks it. Add the IM too and it is used only to compare and check the years. Y0 is always the latest year, Y-2 the oldest. The add-backs stay yours to enter.

P&L statement, 3 years

Line item	Y-2	Y-1	Y0
Revenue
EBT
+ Interest
+ Depreciation
+ Amortisation
EBITDA	-	-	-
Non-recurring costs
Owner salary adjustment
Adjusted EBITDA	-	-	-
Revenue growth	-	-	-

Balance sheet, as at the deal

Line item	Value
Extra cash
Trade debtors
Fixed assets
Real estate
Stock
Other
Total assets	-
Other debt
Long term debt

Valuation

Average adj. EBITDA, from P&L

Multiple (x avg. adj. EBITDA)

% acquired

Adjustments to enterprise value

Add property, from balance sheet (editable)

Less primary debt, long term debt (editable)

Less other debt, from balance sheet (editable)

Cash adjustment, +/-

Debt basis

Add property / less primary debt / less other debt only count once you type a number in — left blank, each is £0, not the balance sheet figure shown above as a placeholder hint. Enter less primary/other debt as a positive number (either sign works, but a source spreadsheet often shows this figure as negative — it's always treated as an amount to subtract either way). Debt basis doesn't change the equity price, which always nets off primary/other debt either way — it decides whether that debt also counts as part of what gets repaid each year below: paid off at completion it doesn't, inherited it does.

Costs & funds required

Fees

Working capital

Your cash, from the raise, to you

Funded by, editable

Receivables, trade debtors

Inventory, stock

Fixed assets

Property, real estate

Other, acquisition debt finance

Equity, investor cash

Surplus cash, extra cash at 100%

Cashflow finance, amount to raise

Cashflow finance cap, max 2x avg adj EBITDA

Receivables, inventory, fixed assets, property and surplus cash only count once you type a number in — left blank, each is £0, not the balance sheet figure shown above as a placeholder hint.

Repayment terms

Seller deferred, term (years)

Acquisition debt & cashflow finance, term (years)

Result

Deal Pipeline

Team

Deal pipeline partners

Settings

Follow up

Deal Pipeline

Add deal

Add offer

Add funder

Deal stacker

File