OpCo: Growth via Expressions

This example uses standalone streams for revenue and opex (per guidance); pack contract for exit.

Revenue line with growth_rate > 0 (e.g. 3%). Demonstrates the industry lever for recurring revenue growth in DCF.

Compile

./target/debug/cfdl compile examples/opco_with_growth --out /tmp/opco_growth.ir.json --packs packs

Run

./target/debug/cfdl run /tmp/opco_growth.ir.json --out /tmp/opco_growth.results.json --config examples/opco_with_growth/run.json --packs packs

Generated from examples/opco_with_growth/. Code is shown below so you can see structure and elements without repo access.

model.cfdl

version 0.1
model "opco-with-growth-example"
use pack "opco" version "0.1.0"
time calendar monthly from 2026-01 for 72

entity operating business

// Revenue and opex as standalone streams (individual items per guidance). Growth via expressions.
stream operating.revenue on entity operating.business inflow currency USD {
  schedule every monthly from 2026-01 to 2031-12
  amount = 120000 * pow(1.03, time.t - 1)
}

stream operating.opex on entity operating.business outflow currency USD {
  schedule every monthly from 2026-01 to 2031-12
  amount = 70000
}

contract opco.exit_multiple {
  term 2031-12..2031-12
  terms {
    exit_period = 72
    exit_multiple = 6.5
    base_value = 800000
  }
}

Open in playground