Logo Pillars Financial Dashboard

MSO Total Revenue
$0
All Sources (Month 12)
MSO Total Revenue
Total monthly revenue at Month 12 from all sources. Revenue streams are intentionally diversified to reduce risk and create business model resilience.
• Primary Care (Subscriptions)
• Specialty Fees (37% MSO Share)
• Diagnostics (Contract-Based)
• Corporate Contracts (B2B)
MSO Net Profit
$0
Revenue − Costs
MSO Net Profit
Monthly profit after all expenses at Month 12.
• Total Revenue
− Fixed Overhead
− Variable Costs (25%)
Physician Income
$0
Specialty + Equity
Founding Physician Income
Total monthly income for founding physician at Month 12.
• Specialty Retained (63%)
• MSO Equity (10%)
Physician ROI
0%
Annual / Investment
Physician Return on Investment
Annualized ROI based on Month 12 income levels.
• Monthly Income × 12
÷ $600,000 Investment
× 100 = ROI %
Physician MSO Income
$0
10% of Net Profit
Physician MSO Equity Income
Monthly equity distribution from MSO at Month 12.
• MSO Net Profit
× 10% Equity Stake

12-Month Financial Projection

Revenue and profit growth over time

Physician ROI Analysis

Income breakdown (Month 12)

Revenue Breakdown by Source

Income diversity across all revenue streams (Month 12)

Annual Totals & Valuation Summary

MSO Annual Performance

Annual Revenue $0
Annual Net Profit $0
MSO Valuation (2X Earnings) i $0

Physician Annual Performance

Annual Income $0
Annualized ROI 0%

Physician's Equity Stake Value

Equity Percentage 10%
MSO Valuation (2X Earnings) $0
Equity Stake Value $0

Valuation Model Scenarios i

Compare different earnings multiples to see how MSO valuation and equity stake value change

Selected Multiple

2X Earnings Multiple

MSO Valuation

$0
Annual Profit × 2

Your Equity Stake Value

$0
10% of MSO Valuation