Affiliate → White Label

Full control over your iGaming profit

See month‑by‑month profit Today (affiliate) vs. White‑Label on Diamante. Tweak assumptions — results update instantly. No backend. No data collected.

Inputs • Simple

New depositing players per month (FTD)

Average first deposit (FD), $

Current model

CPA per FTD, $

Acquisition cost (CAC) per FTD, $

Traffic growth per month, %

Advanced mode

Show retention, repeat deposits, fees & horizon

Defaults are tuned so WL becomes advantageous within the planning horizon. Use Advanced to match your GEO/KPIs.

Your profit today

per month

Profit with White‑Label

per month

Difference

Payback in —

Monthly Profit (bars) — Today vs. WL

Cumulative Profit (lines) — Payback point highlighted

WL Cost Structure (stacked)

Actions

Players
Returningₘ = (Baseₘ₋₁ + FTDₘ₋₁) × Retention%
Baseₘ = FTDₘ + Returningₘ

Deposits
Depositsₘ = FTDₘ × FD + Returningₘ × FD × Repeat%

GGR → NGR (net)
GGRₘ = Depositsₘ × Hold%
NGRₘ = max(0, GGRₘ − GGRₘ×(Providers%+Platform%+Bonuses%) − Depositsₘ×(PSP%+Fraud%))

Affiliate (Today)
ProfitTodayₘ = { CPA × FTDₘ | RevShare% × NGRₘ } − CAC × FTDₘ

WL Profit
Supportₘ = (FTDₘ + Returningₘ) × Support$
CAC amortized: each cohort's CAC spreads evenly across Amort months
ProfitWLₘ = NGRₘ − Supportₘ − CACₘ (amortized)

Stacked payouts (optional)
If enabled, WL adds current Affiliate Income (CPA or RevShare on the same traffic) on top of WL profit.

Monthly breakdown

Copy to Google Sheets or export CSV. Hover charts for exact values. Payback month shows where WL overtakes the current model.