CD renewal-save OS for community banks that turns maturing deposits into AI-run retention conversations and banker-ready offers.
Community banks still run CD maturities and related deposit-save workflows out of core exports, predictive dialers, and branch call trees. Because as many as 80 percent of outbound calls go unanswered or to voicemail, frontline teams burn time on low-yield outreach while high-value balances quietly mature out.
Why now
- Community and regional financial institutions are now buying AI specifically for proactive outbound voice and SMS, which validates that outreach can be budgeted as workforce leverage instead of a future experiment.
- When up to 80 percent of calls go unanswered or to voicemail, improving who gets contacted and how follow-up happens matters more than giving branch teams another dialer.
- CD renewals, payment reminders, and new-account opportunities are already named product workflows, so a deposit-save wedge starts from a live budget line rather than invented demand.
- Automated objection handling plus full-context human handoff means the market now expects AI to manage the first touch without sacrificing the banker relationship on sensitive accounts.
- A vendor already serving more than 700 banks and credit unions suggests buyer education, procurement comfort, and integration readiness are far higher than in a zero-to-one market.
Catalyst. Glia's launch and more-than-700-institution footprint show community financial institutions are ready to buy AI for proactive deposit and payment outreach, making CD-renewal rescue a newly budgetable workflow.
The idea
The product plugs into the bank's core, CRM, and contact-center stack to create a rolling queue of maturing accounts and recommended save actions. It uses balance, tenure, branch relationship, and recent interaction data to decide which households deserve AI outreach, which should go straight to a banker, and which can receive low-cost reminders. The AI agent handles voice and SMS conversations around maturity dates, answers common renewal questions, records objections such as rate shopping or liquidity needs, and schedules banker callbacks when a customer shows intent or asks for an exception. Managers get dashboards on connect rate, renewal rate, retained balances, and common save blockers, turning what is now an opaque branch task into a measurable retention engine. Over time, the startup learns which talk tracks, offers, and handoff timing save the most balances for each bank segment.
What's different. This is not generic campaign software, a CCaaS dialer, or a bank-wide chatbot. The defensible asset is the deposit-save playbook graph: which maturity events deserve AI outreach, which objections correlate with runoff, which offers are allowed by product and branch policy, and when a human banker should take over. That graph compounds into bank-specific retention benchmarks and conversation intelligence that broad contact-center vendors and generic AI agents will struggle to match.
| Beachhead | U.S. community banks with $1B-$10B in assets, 15-75 branches, and at least 500 monthly retail CD maturities that are still worked through core exports, predictive dialers, and manual banker follow-up |
|---|---|
| Wedge | A CD renewal save OS that scores maturing accounts for runoff risk, launches AI voice and SMS renewal conversations, captures objections and retention intent, and hands interested customers to the right banker with approved offers and conversation history |
| Non-obvious insight | The valuable wedge is not another generic bank voice bot; it is the operating system that turns maturing-deposit events into prioritized save playbooks, lets AI handle the first 80 percent of unreachable or low-intent contacts, and routes only live retention moments to human bankers with full context. Once outbound AI is good enough to talk, the scarce layer becomes event selection, offer guardrails, objection taxonomy, and branch handoff logic tied to deposit economics. |
| Venture-scale path | Start with CD maturities, then expand into money-market balance defense, dormant-account reactivation, new-account follow-up, loan-payment reminders, and early-stage collections as the system of record for event-driven customer outreach in community finance. |
| Primary user | Retail deposit operations leaders at U.S. community banks with 10-80 branches that manage CD renewal outreach centrally or through branch teams |
|---|---|
| Secondary user | Branch banking and customer-retention managers responsible for maturing retail deposits and banker follow-up queues |
| Economic buyer | Chief Retail Banking Officer, Head of Deposits, or EVP of Consumer Banking |
| First customer | A $2B-$8B asset U.S. community bank with 20-60 branches, a centralized deposit team, and recurring monthly CD runoff because branch staff cannot manually reach every maturing household |
|---|---|
| Buying trigger | A quarter with rising CD runoff, a board mandate to defend deposits without adding branch headcount, or a seasonal maturity wave that overwhelms manual renewal calling |
| Current alternative | Core-system export lists, branch spreadsheets, predictive dialers, generic CRM campaigns, and manual banker callbacks |
| Switching reason | The first customer switches because this wedge reaches more maturing households at lower labor cost, preserves high-trust banker involvement for live save conversations, and creates measurable renewal and retained-balance reporting that manual outreach cannot |
| Pricing hypothesis | Annual platform fee priced by monthly maturing-account volume and number of enabled branches, with premium modules for banker handoff workflows and retained-balance analytics |
Jobs to be done
| Job | Current alternative | Success metric |
|---|---|---|
| When a wave of retail CDs is nearing maturity, help our deposit team reach the right households, handle first-touch renewal questions automatically, and route only live save opportunities to bankers, so we can keep balances without adding calling headcount. | Manual branch call lists, predictive dialers, and generic CRM reminders | Renewal rate, retained deposit balance, and banker time per saved account |
| When renewal runoff rises, help our retail leadership understand which objections, offers, and banker handoffs actually save deposits, so we can improve the next maturity cycle instead of guessing from call notes. | Spreadsheet tracking, ad hoc call notes, and post-hoc branch manager reviews | Runoff reduction by maturity cohort and percentage of contacts with structured outcome data |
flowchart LR Buyer[Deposit leader] --> Pain[Manual maturity calls miss savers] Pain --> Product[CD renewal save OS] Product --> Outcome[Higher renewals with fewer banker touches]
- Signal · 4/5The cluster provides a real product launch, named workflows, an operational failure metric, and a 700-plus-institution footprint across three same-day sources.
- Pain · 4/5Manual deposit-retention calling wastes frontline time and lets balances run off, though the pain is less existential than a fraud or compliance crisis.
- Wedge · 5/5CD renewal outreach is a narrow workflow with a clear buyer, trigger, current alternative, and measurable retained-balance outcome.
- Defense · 4/5Bank-specific maturity scoring, objection data, offer guardrails, and banker handoff logic can compound into sticky workflow infrastructure beyond commodity voice AI.
- Scale · 5/5The same event-driven outreach engine can expand from CDs into broader deposit, lending, collections, and retention workflows across community finance.
- Core-banking and CRM implementation firms
- Community-bank contact-center integrators
- Design-partner banks and deposit consultants
- Telephony and messaging infrastructure providers
- Map maturity and retention policies into outreach workflows
- Operate AI conversations and banker handoffs
- Maintain integrations and compliance reporting
- Optimize renewal, connect, and retained-balance outcomes
- Deposit-event scoring and playbook engine
- Voice, SMS, and banker-handoff workflow stack
- Core, CRM, and contact-center integrations
- Retention benchmark and objection taxonomy dataset
- Raise CD renewal and retained-balance rates without adding branch calling headcount
- Turn manual maturity lists into prioritized AI-to-banker save workflows
- Capture objection and handoff data for measurable retention management
- Keep outreach inside approved, high-trust banking playbooks
- High-touch rollout around one deposit-retention workflow
- Weekly renewal and runoff reviews with deposit leadership
- Expansion from CD saves into adjacent outreach workflows
- Founder-led sales to retail banking and deposit executives
- Referrals through contact-center, CRM, and core-banking implementation partners
- Design-partner pilots timed to large CD maturity waves
- U.S. community banks with large retail CD books
- Multi-branch credit unions managing deposit-retention outreach
- Regional banks running centralized deposit teams
- Product engineering and integrations
- Conversation and messaging infrastructure
- Customer implementation and support
- Enterprise sales and banking compliance expertise
- Annual SaaS subscription
- Usage-based fees by maturing account or completed conversation
- Implementation and workflow-configuration fees
Market
| TAM | $50.8M Bottom-up estimate: 423 active institutions in the $1B-$10B asset and 15-75 office band [1] x estimated $120k annual category spend informed by fixed-price banking AI positioning and community-bank labor-savings evidence [16][19] = about $50.8M. |
|---|---|
| SAM | $25.7M Apply the FDIC community-bank flag to the same band (306 banks) [2], then assume 70% have the maturity volume and centralized workflow fit described in the first-customer profile [3]; 214 target banks x estimated $120k annual spend = about $25.7M. |
| SOM | $4.2M Year-3 SOM assumes 30 live customers in the tighter $2B-$8B / 20-60 office cohort [3] at an estimated $140k blended ACV after implementation and analytics modules = about $4.2M. |
Executive takeaways
- This is a real but finite beachhead: live FDIC queries show 423 active institutions in the $1B-$10B asset / 15-75 office band and 306 FDIC-defined community banks inside it, so the CD-renewal wedge is viable but not a giant standalone market unless the product expands into adjacent outreach workflows [1][2][3].
- Deposit defense is a board issue, not a back-office nuisance: FDIC documented a 4.8% industry deposit decline from June 2022 to June 2023, money market funds now hold $7.87T, and community bankers rank core deposit growth near the top of their external risks [6][8][9][11][14].
- Competitive intensity is already moderate-high because Glia now markets named AI Outreach for CD renewals, while Eltropy, Posh, Kasisto, and broad CCaaS vendors all sell overlapping banking AI layers [15][20][21][23][25][27][40].
- Execution risk is front-loaded into compliance and procurement: AI-generated voice calls to cell phones require prior express consent under the FCC's 2024 ruling, and banks will subject any vendor to formal third-party, model-risk, and due-diligence reviews [28][29][30][31][32][34][36].
- The wedge should be sold as retained-balance and labor-leverage software, not generic call-center AI: Glia's public pricing stance and a community-bank case study claiming $162k in overflow savings show budget exists when the ROI case is tied to saved deposits and banker capacity [16][19].
Market definition
This market is the operating layer between a bank's maturity data and its frontline bankers: software that turns CD maturity events into ranked save queues, launches compliant AI voice and SMS conversations, captures objections, and routes only live retention moments to a human banker. It overlaps contact-center AI and CRM campaign tools, but the economically relevant wedge is narrower and tied to retained balances rather than generic service automation [1][4][15][18].
Customer and buyer
The economic buyer is usually the Chief Retail Banking Officer, Head of Deposits, or EVP of Consumer Banking at a branch-heavy community bank. Daily users are deposit operations managers, branch leaders, and contact-center supervisors who currently juggle maturity lists, rate exceptions, and callback queues while deposit pricing stays under executive scrutiny [9][11][12][15].
Buying triggers
- A quarter of elevated CD repricing pressure or visible runoff makes deposit defense an executive priority. [5][11][14]
- Seasonal maturity waves overwhelm manual calling, especially when vendors can credibly argue that many predictive-dialer attempts never reach a live customer. [15][19][20]
- Recent exams or board reviews focused on liquidity and funding stability make auditable outreach software easier to justify. [12][13][28][29]
Willingness to pay
Budget is likeliest when the product is framed as deposit defense plus labor leverage. Glia's public pricing page emphasizes fixed-price, unlimited-usage economics rather than seat caps, and its community-bank case study claims $162k in overflow savings with 62% fewer calls handled by agents. That suggests buyers can justify a meaningful workflow budget if renewal lift is measurable [16][19]. [16][19]
Category dynamics
Tailwinds
- Rate competition and sluggish deposit growth keep retention software economically relevant.
- Financial institutions are already deploying AI agents faster than governance maturity is keeping up.
- Banking-specific vendors now ship prebuilt voice, conversational, and handoff workflows, which lowers buyer education cost.
Headwinds
- TCPA and do-not-call constraints can sharply limit callable inventory and extend onboarding.
- Third-party, model-risk, and cybersecurity reviews lengthen community-bank procurement cycles.
- Broader suites can bundle adjacent capabilities into existing CX budgets.
Validation signals
- The beachhead is measurable: live FDIC queries show a 204-bank tight-fit cohort and a 306-bank broader community-bank segment.
- Deposit pricing, core deposit growth, and liquidity scrutiny are board-visible pain points in 2024-2025 survey data.
- Glia already sells named AI Outreach for CD renewals, and independent coverage says it serves more than 700 institutions.
- Multiple banking-native vendors already market voice or conversational AI to community finance, proving buyer education has begun.
Regulatory & technical constraints
- AI-generated voice calls to cell phones require prior express consent under the FCC's February 2024 ruling and the underlying TCPA rule set.
- Outbound programs need operational do-not-call, caller-identity, and robocall-mitigation controls to avoid carrier and compliance issues.
- Banks will expect third-party-risk, fintech due-diligence, and model-governance documentation before approving production use.
- Treasury and banking-risk guidance frame AI-specific cyber, data leakage, and third-party dependencies as first-order control issues.
Competition
The field splits into banking-native AI suites (Glia, Eltropy), voice or digital assistants (Posh, Kasisto), and broader CCaaS stacks such as Talkdesk. Most incumbents sell omnichannel automation or member-service AI; the whitespace is a deposit-economics layer that decides which maturity events deserve AI, which offers are allowed, and when a banker should intervene [15][17][18][21][23][25][27].
| Competitor | Stage | Wedge | Pricing | Strength | Weakness vs. us |
|---|---|---|---|---|---|
| Glia | scale-up | Banking-native AI outreach and unified interaction management, now explicitly packaged around deposits, CD renewals, and voice/SMS banker handoff. | Fixed-price, unlimited-usage model; public numeric pricing not disclosed. | Most direct competitor with a named CD-renewal workflow, broad banking integrations, and funding scale. | Public positioning is broader than a deposit-save operating system, leaving room for deeper maturity scoring, offer guardrails, and retained-balance analytics. |
| Eltropy | scale-up | Community-finance relationship platform spanning text, voice, video, chat, and automation. | Custom enterprise pricing; public numeric pricing not disclosed. | Deep installed-base advantage in community banks and credit unions plus growing security partnerships. | Its public narrative is a broad communications platform, not a CD-maturity save operating layer with deposit-specific economics. |
| Posh AI | scale-up | Banking-native voice assistant and call-center AI for customer conversations and QA. | Custom enterprise pricing; public numeric pricing not disclosed. | Strong voice UX and banking-specific conversation design with proof points on reducing call load. | Public proof skews toward inbound service and call-center productivity rather than proactive maturity-event prioritization. |
| Kasisto | scale-up | Digital and conversational AI platform for banks and credit unions with pre-integrated core and digital-banking partners. | Custom enterprise pricing; public numeric pricing not disclosed. | Clear community-bank focus and attractive integration story with NCR, FIS, and Q2 ecosystems. | The product is positioned as a general AI platform rather than a narrow retained-deposit workflow with banker save logic. |
| Talkdesk Financial Services | incumbent | Broad banking contact-center platform with AI-powered automation and omnichannel service. | Custom enterprise CCaaS pricing; public numeric pricing not disclosed. | Enterprise-grade CCaaS capabilities and credible banking vertical packaging. | Generic platform and implementation-heavy motion are less tailored to the economics and workflow detail of CD renewal rescue. |
Why incumbents do not win by default
- Banking-native AI suites. Glia and Eltropy already own broad conversational and workflow surfaces inside community finance, but their public positioning is wider than a CD-specific retained-balance operating system.
- Voice and digital assistants. Posh and Kasisto prove that banks will buy banking-native AI assistants, yet their strongest public proof points still skew toward inbound service, self-service, and generalized assistance rather than deposit-save orchestration.
- CCaaS platforms. Talkdesk and similar suites can supply omnichannel automation and routing, but they are generic platforms first and community-bank deposit specialists second.
- Core, CRM, and manual branch workflows. The default substitute remains export lists, rate sheets, and banker callbacks because those tools already sit next to the deposit data, even though they do not create a measurable renewal-optimization loop.
Business plan
This company should start as a CD renewal save operating system for U.S. community banks that lose retail deposits because manual maturity outreach does not reach enough households. The right first customer is a $2B-$8B asset bank with 20-60 branches, a centralized deposit team, and 500 or more monthly retail CD maturities still worked through core exports and banker callbacks. The MVP should stay narrow: ingest maturity files, screen for consent, prioritize runoff risk, run AI SMS and opt-in voice outreach, and hand live save moments to bankers with approved offers and full context. Research supports the urgency because deposit pricing and liquidity remain board-visible issues, manual outreach underperforms, and Glia's public launch shows buyers now budget proactive outreach. The same research also says the wedge is finite and crowded, with only a few hundred ideal buyers and direct overlap from Glia, Eltropy, and broader CX suites. That means the company must sell retained-balance lift and banker-capacity leverage, not generic conversational AI, and must coexist with incumbent channel stacks rather than replacing them. The first 12 months need to prove three things that public sources do not: banks will buy a narrow overlay, consent-clean records are broad enough to support automation, and pilots can lift renewal outcomes enough to justify roughly $90k-$140k annual spend. If those proofs land, the expansion path into money-market balance defense, new-account follow-up, and payment reminders can turn a finite wedge into a broader event-driven outreach platform for community finance.
Problem
- Community banks still manage CD maturities from core exports, spreadsheets, predictive dialers, and branch call trees, so high-value accounts often mature out before anyone reaches them.
- Deposit leaders face board and examiner pressure on funding stability, but manual branch outreach does not prioritize runoff risk or show which offers and handoffs actually retain balances.
- Generic CRM or contact-center tools can send messages, but they do not encode bank-specific offer guardrails, objection capture, or banker escalation around deposit economics.
Solution
- Create a rolling maturity queue that ranks accounts by runoff risk, consent status, balance, and relationship context before any outreach starts.
- Use AI SMS and opt-in voice to handle first-touch renewal conversations, capture objections, and route live save moments to the right banker with approved next steps and full context.
- Give managers cohort-level reporting on connect rate, renewal rate, retained balances, and banker touches so each maturity cycle improves instead of resetting to ad hoc call lists.
Why we win
- The product is a deposit-economics layer rather than a generic outreach tool, with differentiation in event scoring, offer guardrails, banker handoff logic, and retained-balance analytics.
- A flat-file and CRM-overlay deployment model can prove ROI faster than a rip-and-replace contact-center sale, which matches community-bank procurement reality.
- Each live campaign compounds a proprietary dataset on runoff risk, objections, approved offers, and banker-efficiency benchmarks that broader suites do not centralize today.
| Beachhead | U.S. community banks with $2B-$8B in assets, 20-60 branches, centralized retail deposit operations, and recurring monthly CD maturity volume that is still worked through exports and banker callbacks. |
|---|---|
| Wedge rationale | CD renewal rescue is the fastest proof point because the buyer already feels runoff pain, the trigger is tied to a visible maturity wave, and the workflow can be measured on retained balances within one cycle. Selling a broader outreach suite would increase integration scope, widen the competitive set, and delay proof until after the company has neither data nor trust. |
| Sequencing | Start with flat-file or CRM ingest, consent screening, SMS-first outreach, opt-in voice for callable cohorts, and banker handoff on one CD portfolio. Only after 3-5 production banks prove retained-balance lift should the roadmap add deeper core integrations, benchmark products, and adjacent outreach workflows, because compliance review, hiring needs, and partner motions all get heavier as scope expands. |
| Not yet | Money-market balance defense as the initial sale · Loan-payment reminders or early-stage collections before CD renewal proof exists · Rip-and-replace contact-center or CRM positioning · Credit unions or non-U.S. institutions as the primary launch segment |
| Wedge | Sell a retained-balance pilot around one upcoming CD maturity wave, not a general AI outreach platform. |
|---|---|
| Channels | Founder-led sales to Heads of Deposits, Chief Retail Banking Officers, and retail-banking executives · Design-partner pilots tied to maturity waves, runoff spikes, or deposit-defense initiatives · Co-sell with core, CRM, and contact-center integrators that already serve community banks |
| Funnel targets | Target account→qualified discovery 25-35%, qualified discovery→paid pilot 20-30%, paid pilot→annual production 50%+, production bank→second workflow expansion within 12 months 40%+. |
| Pricing | Start with a fixed-scope maturity-wave pilot, then convert to an annual subscription priced by monthly maturing-account volume and enabled branches, with premium analytics and additional workflow modules. This keeps the first contract tied to retained balances and predictable banker-capacity savings, which research suggests is more buyable than per-seat or pure usage pricing. |
| MVP | A thin overlay that ingests maturity exports or CRM lists, audits consent, ranks accounts by runoff risk, launches SMS and opt-in voice conversations, and hands qualified save moments to bankers with approved offers and full history. It should prove one bank can retain more balances and cut banker touches per saved account without replacing its channel stack. |
|---|---|
| 6 months | Launch 2-3 paid pilots with flat-file ingest, consent screening, SMS-first outreach, banker work queues, objection capture, and retained-balance dashboards for one CD portfolio per bank. |
| 12 months | Convert at least 3 pilots to production, add 2 common core or CRM integrations, enable voice for consent-clean cohorts, and ship benchmark reporting by cohort, objection, offer, and banker handoff outcome. |
| 24 months | Expand into money-market balance defense and new-account follow-up only after CD renewal playbooks, compliance artifacts, and deployment speed are repeatable across 8-12 production banks. |
| Key bets | Banks will buy a deposit-specific overlay beside existing suites or manual workflows if the first contract is tied to one maturity program. · Consent-clean SMS and voice coverage is sufficient to automate first touch for a meaningful share of maturing households. · Retained-balance lift and banker-time savings matter more to buyers than raw automation rate. · Benchmark data on objections, offers, and handoff timing becomes more defensible than telephony features alone. |
| Revenue streams | Fixed-scope maturity-wave pilot and implementation fees · Annual CD renewal workflow subscription priced by maturing-account band and enabled branches · Premium retained-balance analytics and benchmark reporting · Additional workflow modules for adjacent deposit or payment outreach |
|---|---|
| Unit of value | Maturing retail deposit accounts managed through an active save workflow, anchored to enabled branches. |
| Target gross margin | 70% |
| Expansion levers | Expand from one CD portfolio to all retail deposit branches inside the same bank · Add money-market balance defense, dormant-account reactivation, and new-account follow-up · Add payment reminders or early-stage collections after compliance playbooks mature · Sell benchmark, governance, and analytics modules across multiple institutions or partner channels |
| North-star metric | Annualized retained maturing-deposit balance influenced by production AI-to-banker save workflows. |
|---|---|
| Input metrics | Percent of targeted maturities with consent-clean contact coverage · Connect rate by channel for targeted maturity cohorts · Renewal-rate or retained-balance lift versus baseline cohorts · Banker touches per saved account · Days from data receipt to first live outreach · Paid pilot to annual production conversion rate |
| Moats to build | Bank-specific runoff-risk models tied to maturity cohort, relationship depth, and outcome history · Objection, approved-offer, and banker-handoff graph by bank segment · Cross-bank benchmarks on connect rate, renewal lift, and banker-efficiency · Compliance-ready deployment packets and reusable integrations for community-bank stacks |
| Kill criteria | Fewer than 2 of the first 8 qualified banks sign a paid CD-maturity pilot within 12 months. · Pilot cohorts fail to improve renewal rate by at least 10% or retained balance by at least 15% versus baseline or manual control. · Less than 50% of targeted households at the first 2 pilot banks have consent-clean records for an automated first touch. · More than half of the first 5 deployments require custom real-time core integration before the first live campaign. |
Milestones
- Sign 3 design partners and close at least 2 paid pilots around live maturity waves.
- Ship flat-file ingest, consent screening, SMS-first outreach, banker work queues, and retained-balance reporting for one CD portfolio.
- Complete the first bank-ready TPRM and model-governance package.
- Secure at least 1 co-sell or implementation partner that serves the target bank cohort.
- Convert at least 3 pilots to production and reach 8-12 live banks.
- Add 2 common core or CRM integrations and benchmark reporting across production cohorts.
- Launch the first second-workflow expansion with an existing customer.
- Move 25% or more of qualified pipeline to partner-sourced opportunities.
- Reach 25-30 live banks and approximately $4M in annualized recurring revenue if the year-3 SOM holds.
- Generate 30% or more of ARR from adjacent workflows beyond CD renewals.
- Reduce standard deployment time below 30 days for banks that fit the target data spec.
- Show that benchmark and handoff data improve renewal outcomes across multiple cohorts, not just one pilot design.
flowchart LR Wedge[CD renewal save wedge] --> MVP[Consent-aware outreach MVP] MVP --> Proof[Retained balance and banker leverage proof] Proof --> Expansion[Adjacent community finance outreach workflows]
Founding team
| Role | Start timing | Rationale |
|---|---|---|
| CEO / GTM founder | Month 0 | Owns founder-led sales, pilot design, pricing, and executive relationships while the market and budget thesis are still being proven. |
| Founding eng | Month 0 | Builds ingestion, consent logic, banker work queues, and the first deployment architecture that determines time to value. |
| Product and implementation lead | Month 2 | Encodes bank workflows, shortens pilot onboarding, and turns bespoke rollout work into repeatable playbooks. |
| Compliance and solutions architect | Month 3 | Owns TPRM materials, model-governance packaging, and coexistence design with bank channel stacks and partners. |
| Strategic account executive | Month 9 | Adds sales capacity only after the company has a reference pilot, a clear price band, and a documented procurement path. |
Experiment roadmap
| Horizon | Experiment | Hypothesis | Success metric | Owner |
|---|---|---|---|---|
| 0–90 days | Deposit-defense interview sprint | Heads of Deposits will describe the same acute pain around maturity-wave coverage, unanswered calls, and banker-capacity limits. | 12 buyer interviews completed, 6 sharing sample maturity-workflow data, and 3 agreeing to pilot scoping. | CEO / GTM founder |
| 0–90 days | Consent and callable-inventory audit | Target banks have enough consent-clean households to support an automated first touch on at least half of one maturity cohort. | 2 pilot candidates complete data audits and both show 50% or better approved-channel coverage on targeted accounts. | Founding eng |
| 90–180 days | Concierge maturity-wave pilot | A flat-file-driven overlay with banker handoff can outperform manual outreach before deep core integration is built. | First paid pilot live within 45 days and producing weekly connect rate, banker-touch, and retained-balance reporting. | Product and implementation lead |
| 90–180 days | Pilot packaging and pricing test | Banks will buy a fixed-scope maturity-wave pilot more readily than an open-ended AI transformation project. | 2 paid pilots signed at $25k-$40k and at least 1 sponsor pre-accepts the annual conversion band if KPI thresholds are hit. | CEO / GTM founder |
| 180–365 days | Incumbent coexistence and co-sell motion | Integrators and incumbent-stack customers will prefer an overlay that complements existing Glia, CRM, or contact-center tooling. | 2 partner agreements signed and 25% of qualified pipeline sourced from partners or customers with incumbent stacks. | Compliance and solutions architect |
| 180–540 days | Second-workflow expansion pilot | The same data model and buyer can expand from CD renewals into money-market defense or new-account follow-up. | 2 production banks launch a second workflow and lift account ARR above the initial CD-only contract. | Product and implementation lead |
Risk assessment
- R1Incumbent suites or manual status quo absorb the wedge before the startup proves a standalone budget line. — Sell as a deposit-economics overlay, target accounts with visible runoff pain, and prove retained-balance lift that broader suites do not measure.
- R2Consent, do-not-call, or caller-trust constraints reduce the share of households the AI can contact. — Audit consent first, start with SMS and opt-in cohorts, preserve banker-callback fallbacks, and maintain strong caller-authentication controls.
- R3Third-party, cybersecurity, and model-risk review make pilots too slow to close. — Provide a pre-built TPRM and model packet, keep the first deployment read-only where possible, and scope phase 1 to one auditable workflow.
- R4The CD-renewal beachhead stays a profitable niche but does not expand fast enough into adjacent workflows. — Instrument second-workflow attach early and avoid scaling headcount ahead of proof that the same buyer will expand.
- R5Data-quality and integration gaps keep onboarding bespoke. — Standardize input specs, start with flat-file maturity exports, and narrow the ICP to banks whose data can support a 45-day launch.
| Risk | Likelihood | Impact | Mitigation |
|---|---|---|---|
| Incumbent suites or manual status quo absorb the wedge before the startup proves a standalone budget line. | High | High | Sell as a deposit-economics overlay, target accounts with visible runoff pain, and prove retained-balance lift that broader suites do not measure. |
| Consent, do-not-call, or caller-trust constraints reduce the share of households the AI can contact. | High | High | Audit consent first, start with SMS and opt-in cohorts, preserve banker-callback fallbacks, and maintain strong caller-authentication controls. |
| Third-party, cybersecurity, and model-risk review make pilots too slow to close. | High | Medium | Provide a pre-built TPRM and model packet, keep the first deployment read-only where possible, and scope phase 1 to one auditable workflow. |
| The CD-renewal beachhead stays a profitable niche but does not expand fast enough into adjacent workflows. | Medium | High | Instrument second-workflow attach early and avoid scaling headcount ahead of proof that the same buyer will expand. |
| Data-quality and integration gaps keep onboarding bespoke. | Medium | High | Standardize input specs, start with flat-file maturity exports, and narrow the ICP to banks whose data can support a 45-day launch. |
| Title | Head of Deposits at a $2B-$8B community bank |
|---|---|
| Profile | 20-60 branch bank with 500 or more monthly retail CD maturities, a centralized deposit or branch-support team, and manual maturity outreach still driven by core exports and banker callbacks. |
| Trigger | A quarter of rising CD runoff or an upcoming maturity wave that lands before the next ALCO, board, or exam review. |
| Buyer | Chief Retail Banking Officer or Head of Deposits |
| Initial contract | 8-12 week fixed-scope pilot around one maturity cohort at $25k-$40k, converting to roughly $90k-$140k ARR plus implementation if retained-balance and banker-efficiency thresholds are met. |
What must be true
- At least half of targeted households at pilot banks have consent-clean SMS or voice records that allow automated first touch.
- A paid pilot can raise renewal rate or retained balance enough to justify $90k-$140k annual spend from deposit or retail-banking budget.
- Banks will buy a deposit-specific overlay beside existing Glia, Eltropy, Talkdesk, or manual workflows instead of waiting for incumbent roadmap.
- Flat-file or CRM ingest can get the first campaign live in 45 days or less without deep core replacement.
- The CD renewal wedge expands into at least 1 adjacent outreach workflow within 12-18 months, or the business remains a small niche.
Open diligence questions
- How many target banks already run Glia, Eltropy, or another suite, and would they accept an overlay purchase?
- What minimum renewal-rate lift or retained-balance lift unlocks recurring budget at the first-customer profile?
- How clean are consent, do-not-call, and channel-preference records in the first 10 target accounts?
- Can third-party and model-risk review be standardized enough to keep pilot approval under 90 days?
- Which adjacent workflow expands first with the same buyer and data model: money-market defense, new-account follow-up, or payment reminders?
| Call | Watch |
|---|---|
| Conviction | Clear pain and buyer, but conviction stays low-to-medium until a bank buys a narrow overlay despite strong incumbent overlap and a finite initial market. |
| Why believe | The company targets a board-visible deposit problem with measurable ROI and a disciplined wedge that can show value in a single maturity cycle. |
| Why doubt | Glia already sells a named CD-renewal workflow, the core buyer pool is only a few hundred institutions, and consent plus procurement friction may block repeatable six-figure software sales. |
| Next diligence | Confirm at least 2 paid pilots at $25k plus that show enough consent-clean reach and retained-balance lift to convert into $90k-$140k ARR. |
Financial model
| Year 1 revenue | $303K EBITDA $-899K · Cash EOP $2.10M |
|---|---|
| Year 2 revenue | $1.06M EBITDA $-975K · Cash EOP $1.13M |
| Year 3 revenue | $2.89M EBITDA $-299K · Cash EOP $827K |
| ARPU (annual) | $138K |
|---|---|
| Gross margin | 70% |
| CAC | $140K Payback 17.4 months |
| LTV / CAC | 7.2x LTV $1.01M |
| Round | pre-seed · $3.0M |
|---|---|
| Runway | 24 months |
| Milestone | Reach 8-10 live banks, ship two reusable core or CRM integrations, and standardize the TPRM packet before the next seed raise. |
Model sanity
- Revenue engine. Base-case revenue is driven by reaching 30 live banks by Q4Y3 at roughly $138K recurring value per bank plus small conversion fees, which lifts Y3 recognized revenue to about $2.9M.
- Must go right. Pilot-to-production conversion and partner-assisted customer adds have to work because the model relies more on live-bank count than on aggressive price expansion.
- Model breaks if. The model deteriorates fastest if the sales cycle stretches toward 12 months or consent coverage falls below the BP threshold because that pushes both revenue timing and cash toward the downside case.
- Next-round proof. The next round is justified once the company shows 8-10 live banks, two reusable integrations, and repeatable compliance-ready deployments inside the pre-seed runway.
- Revenue (line, area)
- Cash EOP (dashed)
- EBITDA (bars, gray = loss)
- Engineering
- Product/implementation
- Compliance/solutions
- Sales/GTM
- G&A/ops
| Y3 revenue | Y3 EBITDA | Cash low point | Description | |
|---|---|---|---|---|
| Downside | Consent coverage stays patchy, procurement stretches, and the company exits year 3 below the target live-bank count with services-heavy onboarding still dragging margin. | |||
| Base | The base case converts early pilots in one maturity workflow, reaches 10 live banks by the end of Y2, and finishes Y3 with 30 live banks while Q4 turns EBITDA positive. | |||
| Upside | Reference customers, reusable integrations, and second-workflow add-ons pull forward partner-led wins and turn the business EBITDA-positive earlier in Y3. |
| Variable | Downside | Upside | Cash impact | Revenue impact |
|---|---|---|---|---|
| sales cycle | 12 months because bank diligence and procurement drag | 7 months with repeatable reference selling | ||
| ARPU | $120K recurring value per live bank | $150K with earlier expansion modules | ||
| CAC | $170K fully loaded CAC | $120K with stronger partner-sourced selling | ||
| hiring pace | Pull one engineer and one GTM hire forward by two quarters | Delay one GTM hire until partner referrals are proven | ||
| gross margin | 65% as onboarding stays services-heavy | 72% with better implementation reuse | ||
| churn | 1.2% monthly churn if the workflow feels replaceable | 0.6% monthly churn with deeper workflow lock-in |
Scenarios
| Scenario | Y3 revenue | Y3 EBITDA | Cash low point | Description | Key changes |
|---|---|---|---|---|---|
| Downside | $2.10M | $-945K | $180K | Consent coverage stays patchy, procurement stretches, and the company exits year 3 below the target live-bank count with services-heavy onboarding still dragging margin. |
|
| Base | $2.89M | $-299K | $719K | The base case converts early pilots in one maturity workflow, reaches 10 live banks by the end of Y2, and finishes Y3 with 30 live banks while Q4 turns EBITDA positive. |
|
| Upside | $3.65M | $250K | $900K | Reference customers, reusable integrations, and second-workflow add-ons pull forward partner-led wins and turn the business EBITDA-positive earlier in Y3. |
|
Sensitivity
| Variable | Downside | Base | Upside |
|---|---|---|---|
| ARPU | $120K recurring value per live bank | $138K recurring value per live bank | $150K with earlier expansion modules |
| CAC | $170K fully loaded CAC | $140K fully loaded CAC | $120K with stronger partner-sourced selling |
| churn | 1.2% monthly churn if the workflow feels replaceable | 0.8% monthly churn | 0.6% monthly churn with deeper workflow lock-in |
| sales cycle | 12 months because bank diligence and procurement drag | 9 months | 7 months with repeatable reference selling |
| gross margin | 65% as onboarding stays services-heavy | 70% target gross margin | 72% with better implementation reuse |
| hiring pace | Pull one engineer and one GTM hire forward by two quarters | Hire to the BP sequencing plan | Delay one GTM hire until partner referrals are proven |
Key assumptions (19)
| ID | Name | Value | Unit | Source |
|---|---|---|---|---|
| A1 | Model start month | 2026-07 | month | Starts the first full month after the 2026-06-16 business-plan date. |
| A2 | Starting paying banks (M1) | 0 | count | [BP milestones] The plan starts before any paid pilot is signed, so M1 begins with zero paying banks. |
| A3 | Production subscription value | $138.0K ARR per live bank | usdK_per_year | [BP investorMemo.firstCustomer.initialContract; BP market.som; research.market.som] The BP conversion band is roughly $90K-$140K ARR and the research SOM uses about $140K blended ACV, so the base model uses $138K recurring value per live production bank. |
| A4 | Paid pilot pricing | $10.0K per month for a 3-month pilot | usdK_per_customer_month | [BP investorMemo.firstCustomer.initialContract; BP gtm.pricing] This spreads the BP's $25K-$40K fixed-scope pilot into an 8-12 week revenue shape that stays inside the stated pilot price band. |
| A5 | Implementation fee on conversion | $15.0K one-time when a pilot converts | usdK_per_customer | [BP investorMemo.firstCustomer.initialContract; BP businessModel.revenueStreams] The BP explicitly includes implementation fees beside recurring subscription revenue. |
| A6 | Customer ramp | 4 active banks by M12, 10 by Q4Y2, and 30 by Q4Y3 | customers | [BP milestones; BP market.som; research.market.som] The ramp matches the BP path from 2+ paid pilots in year 1 to 8-12 live banks in months 12-24 and 25-30 live banks by months 24-36. |
| A7 | Pilot-to-production conversion timing | Base-case pilot cohorts convert after about 3 months once renewal-lift thresholds are met | months | [BP investorMemo.firstCustomer.initialContract; BP milestones] The BP frames the initial contract as an 8-12 week pilot and requires at least 3 pilot conversions before scaled expansion. |
| A8 | Gross margin ramp | 45%-55% in Y1, 60%-67% in Y2, and 68%-70% in Y3 | percent | [BP businessModel.targetGrossMarginPct; BP strategicChoices.sequencingRationale; research.reportMemo.regulatoryLandscape] Early bank onboarding and compliance support keep margins below target at first, then margin approaches the BP's 70% goal as flat-file onboarding and TPRM artifacts standardize. |
| A9 | Monthly churn | 0.8% | percent | Startup-finance heuristic for sticky enterprise workflow software sold into regulated banks, moderated upward for early-product and procurement risk. |
| A10 | Fully loaded CAC | $140.0K per production bank | usdK_per_customer | [BP gtm.channels; BP gtm.funnelTargets; BP risks; research.reportMemo.distributionChannels] Community-bank sales require founder time, travel, procurement support, partner enablement, and security diligence, so CAC is modeled above mid-market SaaS norms. |
| A11 | Loaded salary bands | Sales/GTM $150K; engineering $185K; product/implementation $165K; compliance/solutions $165K; G&A/ops $120K | usdK_per_fte_year | Startup-finance heuristic for U.S. pre-seed and seed-stage enterprise software hiring, anchored to the role mix in [BP team]. |
| A12 | Headcount ramp snapshots | Engineering 1/1/1/1/2/3; product/implementation 1/1/1/1/1/2; compliance/solutions 1/1/1/1/1/1; sales/GTM 1/1/1/2/3/4; G&A/ops 0/0/0/0/1/1 across q1y1/q2y1/q3y1/q4y1/q4y2/q4y3 | fte | [BP team; BP strategicChoices.sequencingRationale; BP milestones] The base case follows the BP sequence: build the workflow and compliance layer first, then add measured GTM capacity after pilots and references exist. |
| A13 | Starting cash after pre-seed close | $3.0M | usdM | [BP fundingAsk] The BP asks for $2.5M-$3.5M pre-seed funding; the model uses the midpoint-high case because the company must fund compliance, implementation, and long sales cycles before partner leverage arrives. |
| A14 | Functional non-salary opex budgets | Y1 non-salary opex of $26K-$43K per month; Y2 non-salary opex of $114K-$140K per quarter; Y3 non-salary opex of $146K-$170K per quarter | usdK | Startup-finance heuristic for a bank-software startup with travel, cloud tooling, messaging/voice infrastructure, legal review, and vendor-risk packaging layered on top of the BP headcount plan. |
| A15 | Quarterly payroll smoothing | Y2 and Y3 salary lines use actual hire months rather than stepping only at year-end snapshots | method | [Financial Modeler instructions; BP team] This keeps the salary line tied to real hiring timing while still honoring the required snapshot headcount columns. |
| A16 | Partner and reference leverage | Roughly one-quarter of new wins by late Y2 and about one-third by Y3 come through partner or reference-driven selling | percent_of_new_customers | [BP milestones; BP gtm.channels; research.reportMemo.partnershipEcosystem] The BP expects co-sell and implementation partners to matter once the first compliance-ready deployments exist. |
| A17 | Cash conversion simplification | Ending cash rolls from EBITDA only, with no debt, tax, or capex lines | method | Startup-finance heuristic for an asset-light software company where working-capital swings are small relative to operating burn. |
| A18 | Downside scenario deltas | $120K recurring value, 65% gross margin, 12-month sales cycle, and 22 live banks by Q4Y3 | scenario_inputs | [BP risks; research.reportMemo.sensitivityCases; research.categoryDynamics.headwinds] The downside reflects consent friction, procurement delay, and incumbent overlap persisting longer than planned. |
| A19 | Upside scenario deltas | $150K recurring value, 72% gross margin, 7-month sales cycle, and 34 live banks by Q4Y3 | scenario_inputs | [BP market.som; BP milestones; BP businessModel.expansionLevers] The upside assumes reference banks pull forward partner-led wins and adjacent workflow modules lift blended value per bank. |
flowchart LR Maturities[Target maturity waves] --> Pilots[Paid pilots] Pilots --> Banks[Production banks] Banks --> Revenue[Recurring revenue + implementation] Revenue --> GrossProfit[Gross profit] GrossProfit --> Cash[Ending cash after opex]
Flags: The beachhead is intentionally narrow, so even the base case depends on a relatively small set of large community-bank buyers by Y3. · The model assumes partner and reference leverage starts to matter after the first 8-10 live banks; if that motion underperforms, CAC and the sales cycle likely drift toward the downside case. · Consent hygiene and bank diligence are still the hardest operational risks, and either one can slow both pilot starts and pilot-to-production conversion.
Top risks
- Core-data integration friction. Deployment can stall if banks cannot easily expose maturity events, customer preferences, and banker routing rules. Mitigation: Start with flat-file and CRM ingest for one deposit portfolio, then add real-time core integrations after proving renewal lift.
- Compliance and customer-trust risk. Banks may worry AI-led outreach will mishandle regulated language or frustrate long-time customers. Mitigation: Use approved scripts, constrained offers, opt-out controls, and instant human handoff on objection or exception paths.
- Incumbent channel-stack overlap. Contact-center vendors or Glia-like incumbents may add basic deposit-retention playbooks once the wedge is visible. Mitigation: Own the bank-specific event scoring, renewal outcome benchmarks, and branch handoff workflow instead of competing on commodity voice or SMS infrastructure.
Evidence
Cited sources (40)
- FDIC. FDIC BankFind API query: active institutions $1B-$10B assets, 15-75 offices · https://api.fdic.gov/banks/institutions?filters=ASSET:[1000000 TO 10000000] AND ACTIVE:1 AND OFFICES:[15 TO 75]&fields=NAME,ASSET,OFFICES,DEPDOM,CB&limit=5
- FDIC. FDIC BankFind API query: FDIC community banks $1B-$10B assets, 15-75 offices · https://api.fdic.gov/banks/institutions?filters=ASSET:[1000000 TO 10000000] AND ACTIVE:1 AND OFFICES:[15 TO 75] AND CB:1&fields=NAME,ASSET,OFFICES,DEPDOM,CB&limit=5
- FDIC. FDIC BankFind API query: active institutions $2B-$8B assets, 20-60 offices · https://api.fdic.gov/banks/institutions?filters=ASSET:[2000000 TO 8000000] AND ACTIVE:1 AND OFFICES:[20 TO 60]&fields=NAME,ASSET,OFFICES,DEPDOM,CB&limit=5
- FDIC. FDIC 2020 Community Banking Study (full PDF) · https://www.fdic.gov/resources/community-banking/report/2020/2020-cbi-study-full.pdf
- FDIC. FDIC National Rates and Rate Caps · https://www.fdic.gov/national-rates-and-rate-caps
- Investment Company Institute. ICI Money Market Fund Assets (Weekly) · https://www.ici.org/research/stats/mmf
- ProSight Financial Association. "The Deposit Game Has Changed: Is Your Bank Keeping Up?" · https://www.prosightfa.org/insights/the-deposit-game-has-changed-is-your-bank-keeping-up/
- FDIC. FDIC Quarterly (2024 Vol.18 No.1) — 2023 Summary of Deposits Highlights · https://www.fdic.gov/analysis/quarterly-banking-profile/fdic-quarterly/2024-vol18-1/article2.pdf
- communitybanking.org (Fed/CSBS/FDIC sponsored). "CSBS Releases 2025 Annual Survey of Community Banks" (News Item) · https://www.communitybanking.org/news/csbs-releases-2025-annual-survey-of-community-banks
- Federal Reserve Board. FEDS Note: "Assessing Bank Resilience to a Funding Shock" (Feb. 2026) · https://www.federalreserve.gov/econres/notes/feds-notes/assessing-bank-resilience-to-a-funding-shock-20260217.html
- Bank Director. "2024 Risk Survey: Bank Leaders Focus on Regulations, Deposit Pricing" — Bank Director · https://www.bankdirector.com/article/2024-risk-survey-bank-leaders-focus-on-regulations-deposit-pricing/
- Bank Director. "2025 Risk Survey: Cybersecurity & Fraud at the Forefront" — Bank Director · https://www.bankdirector.com/article/2025-risk-survey-cybersecurity-fraud-at-the-forefront/
- OCC. OCC Semiannual Risk Perspective — Fall 2024 · https://www.occ.gov/publications-and-resources/publications/semiannual-risk-perspective/files/pub-semiannual-risk-perspective-fall-2024.pdf
- Office of the Comptroller of the Currency (Economics Dept.). OCC On-Point: "Bank Deposit Growth to Remain Sluggish Through 2025" · https://www.occ.treas.gov/publications-and-resources/publications/economics/on-point/pub-on-point-bank-deposit-growth-to-remain-sluggish-through-2025.pdf
- Glia. Glia Launches AI Outreach as a Growth Engine for Banks and Credit Unions | Glia · https://www.glia.com/news/glia-launches-ai-outreach-as-a-growth-engine-for-banks-and-credit-unions
- Glia. Priceless Pricing™ | Glia · https://www.glia.com/pricing
- Glia. Voice AI for Banking | Glia · https://www.glia.com/voice-ai
- Glia. Deposit Growth | Glia · https://www.glia.com/deposit-growth
- Glia. $16B Community Bank Turns AI Cost Savings into Human Impact | Glia · https://www.glia.com/case-study/16b-community-bank
- Yahoo Finance. Glia Launches AI Outreach as a Growth Engine for Banks and Credit Unions · https://finance.yahoo.com/sectors/technology/articles/glia-launches-ai-outreach-growth-120000995.html
- Finopotamus. Eltropy Reports Record Scores in Employee Engagement Survey | Finopotamus · https://www.finopotamus.com/post/eltropy-reports-record-scores-in-employee-engagement-survey
- Finopotamus. Eltropy Expands Authentication Ecosystem with Illuma, IDgo and Pindrop | Finopotamus · https://www.finopotamus.com/post/eltropy-expands-authentication-ecosystem-with-illuma-idgo-and-pindrop-to-advance-trusted-ai-powered
- Posh AI. Voice Banking Assistant | Posh AI · https://www.posh.ai/voice-banking-assistant
- Posh AI. Client Stories | Posh AI · https://www.posh.ai/client-stories
- Kasisto. Kasisto for Community Banks and Credit Unions | Kasisto · https://kasisto.com/who-we-serve/community-banks-credit-unions/
- Kasisto. KAI Platform | Kasisto · https://kasisto.com/products/kai-platform/
- Talkdesk. Financial Services Call Center Solutions | Talkdesk · https://www.talkdesk.com/call-center-solutions/financial-services/
- OCC. Interagency Guidance on Third-Party Relationships: Risk Management · https://www.occ.gov/news-issuances/bulletins/2023/bulletin-2023-17.html
- OCC. Third-Party Risk Management: A Guide for Community Banks · https://www.occ.gov/news-issuances/bulletins/2024/bulletin-2024-11.html
- OCC. Conducting Due Diligence on Financial Technology Companies: A Guide for Community Banks · https://www.occ.gov/news-issuances/bulletins/2021/bulletin-2021-40.html
- FCC. FCC Declaratory Ruling: AI-Generated Voice Calls Require Prior Express Consent Under TCPA · https://docs.fcc.gov/public/attachments/FCC-24-17A1.pdf
- Cornell Legal Information Institute. 47 C.F.R. § 64.1200 — FCC TCPA implementing rules · https://www.law.cornell.edu/cfr/text/47/64.1200
- FTC. National Do Not Call Registry · https://donotcall.gov/
- NIST. Artificial Intelligence Risk Management Framework (AI RMF 1.0) PDF · https://nvlpubs.nist.gov/nistpubs/ai/NIST.AI.100-1.pdf
- U.S. Treasury. Treasury Releases Report on Managing AI-Specific Cybersecurity Risks in the Financial Services Sector · https://home.treasury.gov/news/press-releases/jy2212
- Federal Reserve Board. SR 26-2: Revised Guidance on Model Risk Management · https://www.federalreserve.gov/supervisionreg/srletters/SR2602.htm
- MarketsandMarkets. Conversational AI Market Report 2025 - 2031 · https://www.marketsandmarkets.com/Market-Reports/conversational-ai-market-49043506.html
- Cloud Security Alliance. The State of Cloud and AI for Financial Services 2026 · https://cloudsecurityalliance.org/artifacts/state-of-cloud-and-ai-for-financial-services-2026
- CD Valet. Best CD Rates by State Map | CD Valet · https://www.cdvalet.com/insights/best-cd-rates-by-state-map/
- Glia. Glia Exceeds $1B Valuation with $45M Series D | Glia · https://www.glia.com/news/glia-exceeds-1b-valuation