Worked example
Days to cash neutral for one unit of production
Takeaway
Contractual customer commitments make a unit of production financeable.
Financing frees equity to start production of the next unit.
The interactive chart below illustrates the economics for a hypothetical breakout startup deploying equipment for 90 days at a time to provide a service for a creditworthy customer.
Cumulative net cash flow for one unit of production ($)
| Net cash flow | $70 | $60 |
| Discount vs. S0 (%) | — | 10% |
| Net cash flow vs. S0 (%) | — | (15%) |
| Cash trough | ($30) | $0 |
| Cash neutral | Day 120 | Always cash neutral or positive |
| Next unit can start production | Day 150 | Day 0 |
| Equity per unit of production | $30 | $0 |
| Units of production running concurrently on $1,000 of equity allocated to units of production (Day 0 Capacity) | 33 | Not limited by equity |
Cumulative net cash flow = customer receipts + factoring proceeds + borrowing − spending − interest and principal paid. It excludes company equity, so negative balances measure company capital committed. Assumes a creditworthy customer and non-recourse debt, with no supplier backstops or parent guarantees. The S1 loss range assumes no payment for unfinished work and no equipment resale. Figures are on a cash basis (see the note under the five-year model).
Methodology
Production at scale
Credit as a Growth Catalyst
Takeaway
Companies move from crawl to walk to run by delivering for creditworthy customers and building relationships with lenders in parallel. Faster recycling of equity unlocks new capacity and compounds unit growth.
Day 0 Capacity, broken out by cash sources
Customer prepayment Lender Company equityUnits of production running at once on $1,000 of equity allocated to units of production.
No new equity is required to support incremental growth.
Active units of production over two years
Assumes the business is not demand-constrained and does not experience margin compression. For the purposes of this analysis, the key growth rate limiter is the company’s ability to secure credit or other sources of non-dilutive capital at attractive terms. Model assumes payment terms of net-30, net-60, and net-90 days, spread evenly across the unit base.
Illustrative 5-Year Model
Financing can unlock non-linear scaling, bringing the company from breakout to durable business without diluting founders, while lenders get repaid from contracted cash flows.
| Unfinanced | Crawl | Walk | Run | |
|---|---|---|---|---|
| Cost of capital | ||||
| Share of units financed | 0.0% | 30.0% | 50.0% | 70.0% |
| Share of total TCV advanced before completion | — | 0.0% | 3.5% | 9.5% |
| Maximum debt capacity (as share of total TCV) | — | 0.0% | 3.5% | 27.9% |
| Weighted average cost of financing | — | 28.6% | 19.5% | 11.9% |
| Cost of equity | 25.0% | 25.0% | 25.0% | 25.0% |
| Blended cost of capital | 25.0% | 25.3% | 22.7% | 11.7% |
| Unit growthYear 1 → Year 5 | ||||
| Active units of production | 54 to 27.1K | 83 to 97.8K | 100 to 203.3K | 299 to 14.9M |
| Growth vs. Unfinanced | 1.0x | 3.6x | 7.5x | 550.1x |
| Active units CAGR, Year 1 to Year 5 | 373% | 486% | 572% | 1,394% |
| Units of production completed over 5 years | 40.4K | 120.6K | 228.7K | 10.4M |
| Revenue*Year 1 → Year 5 | ||||
| LTM revenue | $6,300 to $3.5M | $7,100 to $11.2M | $8,870 to $21.2M | $20.7K to $1.0B |
| Growth vs. Unfinanced | 1.0x | 3.2x | 6.0x | 283.6x |
| LTM revenue CAGR, Year 1 to Year 5 | 387% | 530% | 599% | 1,385% |
| RR revenue (last 6 months × 2) | $10.0K to $4.9M | $11.6K to $15.9M | $14.8K to $30.7M | $34.8K to $1.6B |
| Implied value of the units of production†Year 1 → Year 5 | ||||
| Implied segment enterprise value (RR revenue × 10x) | $100.0K to $48.6M | $116.0K to $159.2M | $148.2K to $306.9M | $348.0K to $16.0B |
| Unit-level debt (non-recourse) | $0 | $0 | ($1.0M) | ($129.7M) |
| Segment cash (equity pool) | $168.5K | $618.7K | $1.3M | $49.2M |
| Year 5 implied segment equity value | $48.7M | $159.8M | $307.3M | $15.9B |
| Segment enterprise value created, Year 1 to Year 5 | $48.5M | $159.0M | $306.8M | $16.0B |
| MOIC, entry at Unfinanced segment enterprise value (no dilution) | 1.0x | 3.3x | 6.3x | 328.4x |
† Values only the units-of-production segment, funded by the equity allocated to it. Debt is unit-level, non-recourse financing secured by each unit’s contract, not corporate debt. Cash is the segment’s equity pool, including reinvested profit. The rest of the business and corporate-level assets and liabilities are excluded.
Analysis does not assume margin expansion or multiple expansion. Absolute figures are illustrative, not forecasts. Compare lines using growth vs. Unfinanced. 50% of each unit’s profit is assumed to be reinvested in new units, with the remainder funding corporate-level operating expenses and new investments (not modeled in this analysis). Figures are on a cash basis and exclude depreciation and amortization, which run about 11–14% of revenue in capital-intensive industries such as power, utilities and telecom (Damodaran, NYU Stern, January 2026). Each unit is underwritten on a full-payout basis, without relying on redeployment or residual value. No asset sale is assumed at the end of five years. Blended cost of capital excludes the price discounts given in exchange for customer commitments. * List prices and unit costs rise 3% a year, in line with inflation.