# Path Financial Model

Employer-facing care navigation and provider network for Substance Use Disorder (SUD) treatment [DECK]

- Canonical: https://finamodel.com/startups/path
- Excel download: https://finamodel.com/startup-models/path.xlsx
- Category: Health-tech
- Model type: SaaS ARR / Valuation
- Funding round: Seed
- Funding: $5.35M
- Founded: 2019
- Geography: Not in deck (US implied by Blue Cross Blue Shield, ASAM references) [DECK]
- Customer: B2B2C

## About the company

Path provides employer-facing care navigation and a provider network for substance-use-disorder treatment. It helps self-insured employers connect employees to appropriate treatment, combining a benefits distribution model with real care-network and episode-management economics.

It is sold through PEPM or case-rate contracts. Growth depends on employer clients, covered lives, engagement, treatment episodes, provider availability, clinical outcomes, and renewal, while care utilisation can affect delivery costs differently from a pure digital benefit.

The model forecasts employer clients, covered lives, engagement, PEPM fees, treatment episodes, provider-network cost, and renewal. It includes care-navigation staffing, enterprise sales, outcomes assumptions, payer collections, gross margin, operating cash flow, cash burn, and runway.

## What's included

- 5-year monthly revenue build with stage-appropriate growth assumptions
- Full P&L, headcount plan, and operating-expense schedule
- Cash-flow statement, runway, and burn-rate tracking
- Valuation via exit multiple with a DCF cross-check
- Returns analysis with MOIC and IRR
- Unit economics including CAC, LTV, payback, and cohort retention

## Product & value proposition

Three-pillar service sold to employers:
1. **Care Coordination** - Intercepts employees/dependents, conducts ASAM-PPC intake assessment, assigns dedicated care coordinator, provides proactive outbound support
2. **Addiction Certified Provider Network** - Vetted board-certified SUD providers; patient seen within 48 hours of intake
3. **Outcomes Reporting** - Longitudinal data from interception through continuum of care; provider- and patient-reported data; critical event monitoring

Value prop to employer: lower out-of-network utilization, lower relapse rates, lower healthcare cost/risk profile

## Market

- Total cost of treating addiction to society: $740 billion annually
- Addressable population: 10% of employees and dependents (~21M people) have a SUD
- Only 10% of SUD sufferers currently receive treatment
- 33% of employer mental health issues are SUDs
- <30% success rate from retail rehab (incumbent solutions underperform)
- No explicit TAM/SAM/SOM breakdown or employer market sizing in deck

## Revenue model

Likely model inferred from sector comparables: B2B employer benefits sold as PEPM subscription or case-rate per enrolled member

## Competition / moat

Not explicitly addressed. Implied differentiation:
- Fastest access: <48-hour provider appointment vs. 2–3 week industry wait
- Evidence-based (ASAM-PPC assessment) vs. "retail rehab"
- Addiction board-certified provider network (specialty-specific vetting)
- Longitudinal outcomes data and reporting for employer
- Backers include addiction medicine, payer (BCBS), benefits (Premise Health), and large employer (Disney, Chevron, US Foods) operators

No named competitors cited.

## Team & funding ask / use of funds

- **Backers / advisors** listed:
  - Kevin Zhang, Upfront Ventures (investor)
  - Joy Chudzynski PsyD, UCLA Family Health Center
  - Kelly Clark MD, Immediate Past President American Society of Addiction Medicine
  - Trent Haywood MD JD, frmr CMO Blue Cross Blue Shield Association
  - Jonathan Leizman MD, CMO Premise Health
  - Barbara Wachsman, frmr Disney
  - Hassan Azar, frmr US Foods
  - Amy Shannon, frmr Chevron
  - Larry Leisure, Co-Founder Chicago Pacific Partners
  - Howard Charney, frmr Cisco
  - John Selldorff, CEO Legrand
  - Samir Malik, Optum

---

## Recommended financial model

**Archetype:** B2B employer benefits - PEPM (per-employee-per-month) subscription + optional case-rate or outcomes-based overlay

**Why:** PATH sells to self-insured employers as a benefits add-on. The universal employer digital health commercial structure is PEPM contracts multiplied by covered employee lives. Outcomes-based adjusters (shared savings on avoided ER/inpatient costs) are common in this category and align with PATH's outcomes reporting pillar.

**Forecast horizon & granularity:**
- 5-year annual model (Y1–Y5); Y1–Y2 monthly for cash burn visibility
- Monthly granularity needed early given B2B sales cycle length and ramp time

**Key drivers & assumptions:**

| Driver | Value |
| -- | -- |
| Employer contract wins (Y1) | 2–4 self-insured employers |
| Avg employer size (covered lives) | 5,000–10,000 lives per contract |
| Eligible SUD population | 10% of covered lives |
| Enrollment/engagement rate | 5–15% of eligible population |
| PEPM rate (all covered lives) | $2–$5 PEPM |
| Alternative: case rate per enrolled member | $1,500–$3,000 per active case |
| Gross margin | 50–65% |
| Care coordinator:patient ratio | 1:25–1:40 |
| Sales cycle | 6–12 months |
| Churn (employer) | 10–20% annually |
| Outcomes-based bonus | 10–20% of contract value at risk, returned if savings threshold met |

**Scenarios (Base / Bull / Bear):**
- **Base:** 3 employer contracts Y1, 8 Y2, 20 Y3; mid-range PEPM; 10% engagement rate
- **Bull:** Faster enterprise wins (Disney/Chevron-tier via advisor network); higher PEPM with outcomes kicker; above-average engagement from outbound model
- **Bear:** Long sales cycles push first contract to Q3 Y1; low enrollment (5%); pricing pressure from larger incumbents; burn extends runway

**Required sheets / outputs:**
1. Assumptions dashboard (all toggleable drivers)
2. Revenue build: employers × lives × PEPM (and/or case-rate overlay)
3. Headcount & OpEx: care coordinators (variable with patient load), sales, clinical, tech, G&A
4. P&L (monthly Y1–Y2, annual Y1–Y5)
5. Cash flow & runway (when does the raise get consumed; what MRR covers burn)
6. Unit economics: CAC per employer, LTV per employer, payback; per-member economics (revenue/member vs. cost-to-serve/member)
7. Sensitivity table: PEPM × enrollment rate → ARR

## Frequently asked questions

### Is the Path financial model free?

Yes. The Path model is a free Excel download with live formulas.

### Can I change the assumptions?

Yes. The workbook is editable and its live formulas recalculate when assumptions change.