Calculating…
Where strategy meets metrics: forecast, debt capacity, distributions, M&A, value and FX risk in one set of numbers
36 listed companies with FY2025 annual-report figures. The page opens on an example, Pandora.
Enter three years of key figures, upload the Excel template or import with AI.
Each tab has its own assumptions at the top: the forecast, dividends and buy-backs, M&A, scenarios, value and FX risk.
Nilura Stratics Lite is free: a browser version of the Nilura Stratics Excel model. It simplifies the accounts, the debt and the risk to give a quick, consistent overview. The full Nilura Stratics model and a review with Niels go into depth: your actual loans and covenants, rating metrics, hedging and bank terms.