Built the lender-facing scenario model (base, downside, covenant-stress) that supported a PLN 120M refinancing at 80bps below the initial term-sheet pricing.
Covenant headroom analysis adopted verbatim into the credit agreement monitoring pack.
Model audited externally with zero material findings.
DebtScenario modelling
Pricing-floor analysis
Enterprise renewals·Warsaw, Poland
2023
Cohort-margin analysis that identified systematic over-discounting on enterprise renewals; new floor added an estimated PLN 9M annual contract value.