Skip to content
BalanceCheat
ENDE
Financial risks · Forecasts depend on assumptions. Investing can result in a total loss.

Published models are independently created by users. Scenarios and forecasts are hypothetical and depend on assumptions; actual outcomes may differ substantially. BalanceCheat does not verify or endorse the accuracy or reasonableness of user models and does not provide personalized investment advice. These tools support modeling, education, research and discussion. Do not base investment decisions solely on a published model. Investing can result in a total loss. Authors must comply with applicable laws, including relevant investment-recommendation and conflict-of-interest disclosures. Labels and disclaimers do not create a regulatory exemption.

BalanceCheat

Public Model Library

Explore published financial models. Inspect the assumptions and create your own local fork.

Separate multiple filter values with commas.

Clear filters

Three statements · Stock Analysis

IONOS Group (IOS) — Hosting, Cloud & Cash Generation 2026–2030

IOS

A financial model and stock analysis of IONOS Group SE (Xetra: IOS), covering revenue, profitability and cash flow forecasts from 2026 to 2030. Explore how recurring web hosting revenue, cloud growth, infrastructure investment and restructuring affect EBITDA, EBIT and free cash flow. The model includes linked financial statements, Base, Bear and Bull scenarios, and an EV/EBIT valuation framework. Key assumptions are explained directly in the model and can be adjusted or forked.

EN · EURk · 2026-01-01 – 2031-01-01

Annual

Published

Open public model

Three statements · Stock Analysis

SUSS MicroTec (SMHN) — Backlog, Cash Flow & Stock Analysis 2026–2030

SMHN

A linked financial model of SUSS MicroTec’s Advanced Backend and Photomask businesses. Explore how order conversion, equipment mix, development spending and customer advances affect revenue, EBITDA, EBIT and cash across Base, Bear and Bull cases. Stock Analysis links a 2028 EV/EBIT framework to the operating model.

EN · EURk · 2026-01-01 – 2031-01-01

Annual

Published

Open public model

Three statements · DCF · Stock Analysis

PVA TePla (TPE) — Stock Analysis & Operating Scenarios 2026–2030

TPE

Explore PVA TePla through linked 2026–2030 financial projections, DCF and Stock Analysis. Metrology and Material Solutions delivery assumptions drive earnings, project working capital and explicit funding across Base, Bear and Bull. Native Comment buttons explain revenue, margins, capex and borrowing; reported FY2023–2025 statements are embedded as historical references. Start from audited FY2025 balances, inspect the reasoning, change a driver and fork the model for your own analysis.

EN · EURk · 2026-01-01 – 2031-01-01

Annual

Published

Open public model

Three statements · Trading Comparables

Synthetic Peers — trading comparables

SYN-PEERS

Five explicitly fictional observations provide an editable comparable-multiple valuation example.

EN · EURk · 2026-01-01 – 2032-01-01

Annual

Published

Open public model

Three statements · Financing & Debt Schedule · 13-Week Cash Flow

Synthetische Brückenbau — Liquiditätsstress

Eine hohe Vorauszahlung und begrenzte Kreditlinie machen kurzfristigen Finanzierungsbedarf sichtbar.

DE · EURk · 2026-01-01 – 2029-01-01

Annual · Weekly

Published

Open public model

Three statements · Financing & Debt Schedule · 13-Week Cash Flow

Synthetic Weekly Works — 13-week cash

Three saved weekly cash plans compare a base case, delayed receipts and an illustrative owner contribution.

EN · EURk · 2026-01-01 – 2029-01-01

Annual · Weekly

Published

Open public model

Three statements · Financing & Debt Schedule · Debt Capacity & Covenants · +1

Synthetic Covenant Works — debt capacity

Leverage and interest-cover constraints determine debt capacity alongside a quarterly leverage covenant.

EN · EURk · 2026-01-01 – 2032-01-01

Annual

Published

Open public model

Three statements · Financing & Debt Schedule · Refinancing

Synthetische Hafenwerk — Refinanzierung

Eine Anschlussfinanzierung vor Fälligkeit zeigt Ersatzdarlehen, Cash-Tilgung und verbleibende Lücke.

DE · EURk · 2026-01-01 – 2032-01-01

Annual

Published

Open public model

Cap Table · Equity Transactions & Dilution · Option Pool / ESOP

Synthetic Grove — option pool and grants

A 1.5m-share option pool and a 500,000-option grant illustrate reservation, dilution and award economics.

EN · EURk · 2026-01-01 – 2032-01-01

Annual

Published

Open public model

Three statements · LBO / Sponsor Returns

Synthetic Beacon — leveraged buyout

A five-year sponsor case with senior debt, a PIK tranche, management dilution and cash sweep.

EN · EURk · 2026-01-01 – 2032-01-01

Annual

Published

Open public model

Three statements · DCF

Synthetic OrbitGrid — SaaS DCF

SYN-ORBIT

A DCF linked to subscription operating inputs, with an explicit WACC, terminal growth and enterprise-to-equity bridge.

EN · EURk · 2026-01-01 – 2032-01-01

Annual

Published

Open public model