Compare three futures
Edit bear, base and bull cash-flow assumptions. Inspect annual cash flows, terminal value and a sensitivity grid.
FROM RESEARCH TO YOUR OWN INVESTMENT THESIS
Know what your
valuation depends on.
Turn a stock idea into a clear set of assumptions. Equity Scenario Studio brings scenarios, reverse valuation and your evidence into one offline browser workspace.
No sign-up for the preview. Historical inputs. Hypothetical forecasts.
ONE THESIS. THREE POSSIBLE FUTURES.
BEARWhat breaks?
Slower growth.
Tighter margins.
BASEWhat holds?
Your central
operating case.
BULLWhat improves?
Stronger execution.
Better economics.
01 · Record the facts02 · Challenge assumptions03 · Keep the reasoning
A framework for conditional valuations. No forecast is a promise.
WHAT YOU GET IN THE DOWNLOAD
A valuation you can revisit and explain.
Work back from a price
Explore the growth or operating margin required to support a target price, within the model’s constraints.
Keep facts beside forecasts
Record source links and dates. Start with the dated SNAP example or create a new company using your own research.
Take your thesis with you
Save portable JSON cases, export calculation CSVs and print thesis memos. The extracted application works offline in your browser.
BUILT FOR HANDS-ON RESEARCH
Bring the inputs.
Make the judgment.
For investors who want to build and document their own discounted cash-flow assumptions. A basic understanding of revenue, margins and discount rates will help you get more from it.
This is a manual research tool. It includes no live prices, automatic filing imports, stock recommendations or promised returns. The SNAP example uses historical inputs as of June 30, 2026; forecasts are explicitly hypothetical.
EQUITY SCENARIO STUDIO
Your workspace. Your assumptions.
Download a ZIP, extract it, and open the application in your browser. No spreadsheet software required.
$19 USD · planned one-time price
Checkout is not open yet. Explore the free preview now; the paid download will be available here when purchasing is ready.
Try it before launch →Before you start
What is available in the free preview?
A limited scenario model with adjustable growth, operating margin and discount rate. Choose a historical SNAP snapshot or a clearly labeled synthetic example. The full workspace adds three editable cases, reverse valuation, sensitivity, evidence editing and exports.
Where is my research stored?
The downloaded application runs on your device and does not send your research to a server. Export JSON backups to keep portable copies of your work.
Is this a subscription?
The planned $19 purchase covers the downloaded version with no recurring subscription. Future updates and personalized support are not promised.
Does it tell me what to buy?
No. Results depend on the assumptions you enter and the limits of the cash-flow model. Use it to document your reasoning; it is not personalized investment advice.