Know not just the valuation — but why, and how much to trust each assumption.
The biggest win: AI and machine learning combine to give a powerful, evidence-backed answer to the
question behind every deal — which investment, where, generates the best ROI?
−40%
committee review time per deal
100%
drivers traceable to source — auditable
Top 3
highest-leverage risks flagged upfront
key business indicator financial indicator value driver — controllable external — not controllableƒ / + how drivers combine
high confidence medium low ▢ model-flagged (high leverage / uncertainty) link colour = estimated impact on value (low → high)
Boxes are typed (VDMN): the black key business indicator breaks down into
financial indicators, then into the value drivers you can control and the external factors
you can't. ƒ / + show how children combine; red links carry the most of the valuation; ▢ marks where a
small change moves the answer most.
From a tree to a decision engine
A tree that explains the number. The first driver tree did more than split enterprise
value into parts — it gave a root-cause view of how each driver rolls up into the top metric.
Building it also enforced something valuable on its own: every metric had to reconcile at every level,
so the figures add up cleanly from the leaves all the way to the top.
One model per metric
We then stood up a machine-learning (ML) model factory — AI generating and tuning a dedicated model for
each metric in the tree. With an ML model behind every node, Shapley curves gave a deep, quantitative
read on each metric and on how all the drivers interact — including the non-obvious cases a static tree
hides, where two drivers sitting in separate branches are actually negatively correlated, pulling against
one another. The waterfalls below show that attribution, driver by driver.
What moves each driver — Shapley waterfalls
One model per driver, explained. Each plot breaks the model's
prediction into the features that push the metric up (red) or pull it down (blue), from the expected
baseline E[f] to the predicted value f(x). Several features are the metrics one level
down the tree; others capture forces a tree alone can't show.
increases the metric decreases the metric
Search the whole problem space
With an ML model behind every metric and the drivers' interactions mapped, the last step is the one the
committee actually cares about. Feeding the per-metric models into Monte Carlo simulation, the AI explores
the full space of scenarios — every plausible combination of moves — instead of a handful of hand-picked
cases. Because the value drivers are the levers you can pull and the external factors are the ones you
can't, the search stays honest.
The biggest win: a powerful, evidence-backed answer to “which investment, where,
generates the best ROI?”
AI and ML turn a static valuation into a decision engine — aiming each unit of capital
where it returns the most, with the reasoning the committee can audit.
Why you can trust it
Every driver traces to its source, carries an explicit confidence, and the model surfaces its
own uncertainty. Auditable by design.