Base Stats
Set revenue, cash, debt, working capital, and opening balance assumptions without touching backend code.
Model-ready base yearInstitutional-Grade Financial Modeling
Get a clean, fully editable Excel DCF without the build time.
Trinsic generates formula-linked Excel models complete with full 3-statement projections, dynamic WACC structures, custom scenarios, 2D sensitivities, and Monte Carlo tabs.
Unlocked, fully auditable, and assumption-driven workbooks. Built for education and valuation research.
Trinsic_NVIDIA_DCF_Sample.xlsx
DCF SummaryY1Y2Y3Y4Y5
Revenue$154B$182B$215B$300B$350B
EBITDA$88B$104B$123B$171B$200B
Unlevered FCF$72B$86B$102B$122B$142B
PV of FCF$62B$58B$55B$52B$50B
Blended Equity$2.4T
AssumptionsISBSCFWACCDCFMonte Carlo
Free Sample Workbooks
Download formula-linked public stock valuation models as proof-of-output. To preserve sheet structure and protect sample integrity, these sheets are protected. Order a custom model for fully unlocked and unlimited forecast control.
Ticker
Company & Industry
Valuation Curve
Valuation Focus
Coverage Actions
01
NVDA
NVIDIA Corporation
Semiconductors
High-growth AI infrastructure sample model
02
TSLA
Tesla, Inc.
Automobiles
Auto, energy, and optionality valuation sample
03
AAPL
Apple Inc.
Consumer Electronics
Mature cash compounder sample model
04
MSFT
Microsoft Corporation
Software
Cloud and software platform sample model
05
AMZN
Amazon.com, Inc.
E-commerce and Cloud
Retail plus AWS margin expansion sample
Interactive Sandbox capabilities
Trinsic features an integrated sandbox valuation engine. Play with dynamic projections in real-time, or download fully unlocked formula-linked Excel spreadsheets under our premium coverage tiers.
One workspace from assumptions to export
The sandbox is the live dashboard: change core assumptions, inspect the valuation bridge, stress-test risk cases, and export clean Excel output when your access tier includes unlocked workbooks.
Three Statements
Link income statement, balance sheet, and cash flow schedules with dynamic growth and margin controls.
Auditable forecastWACC Engine
Tune risk-free rates, ERP, beta, debt weighting, tax rate, and synthetic credit spread assumptions.
Live cost of capitalDCF Bridge
Blend Gordon growth and exit multiple methods into enterprise value, equity value, and price per share.
Valuation rangeMonte Carlo
Run simulations, scenario cases, tornado sensitivity, and 2D tables to see how assumptions move value.
Exportable risk tabsSubscription & Access Models
Simple validation-stage pricing while LemonSqueezy activation is pending. Every paid tier is built around the thing buyers actually want: unlocked Excel exports, editable assumptions, and usable valuation tabs.
Free Access
Browse Available Samples
Sample Library
Free
/ public models
Use the public samples to inspect model quality, download proof-of-output workbooks, and test the interactive dashboard before buying.
- Protected sample workbooks for NVDA, TSLA, AAPL, MSFT, and AMZN
- Dashboard access for assumptions, WACC, DCF, scenarios, and risk views
- Basic sample exports for diligence and product evaluation
Single Export
Reserve Single Ticker
Custom Ticker
$19
/ unlocked workbook
The cleanest paid offer for testing demand: one custom public-company model delivered as a fully unlocked Excel export.
- Unlocked Excel export with editable formulas and assumptions
- Three statements, WACC, DCF bridge, scenarios, sensitivity, tornado, and Monte Carlo tabs
- Delivery queue ready for LemonSqueezy checkout activation
Best Value
Reserve 5-Ticker Pack
5-Ticker Pack
$49
/ 5 unlocked exports
A scalable analyst bundle for students, creators, and small research teams who want multiple tickers without enterprise pricing.
- Five fully unlocked Excel valuation exports for tickers of your choice
- Reusable sandbox assumptions plus all exportable valuation and risk tabs
- Priority fulfillment while paid checkout is being connected