WilPen Medical Partners

Territory Intelligence Hub · Confidential

Prepared for Dr. Paul Thompson · The Thompson Clinic · July 2026

The 67 square miles you hold — and the two rivals inside them.

Your GetHairMD™ territory runs 3,112 people per square mile — compact and dense, all of west Fort Worth within one short drive of your door. Inside that recorded line, two surgical FUE/FUT operators are already working: Advanced Hair Restoration downtown and Maxim Hair Restoration on the Hulen corridor. This hub puts a number on the zone, names both operators, and lays out the network build-out — the medical bench and the salon floor — that turns your grafting center into the practice the zone's surgical cases route to, as defended practice-direct revenue. Every figure was computed this week from your recorded boundary. Nothing here is a radius estimate.

Territory

67.26 mi²

Recorded boundary · west Fort Worth · 3,112 residents per square mile

Income-Qualified Pool

13,007

Adults 35–64 × $150K+ household share

Seeking Care · 24 Mo

3,259

Actively seeking hair-loss care inside your boundary

Median HH Income

$67,871

Across 209,319 residents · Esri 2026

The Analysis

Overview · Executive Summary

One zone you already hold. Two surgical operators already inside it.

You hold 67.26 recorded square miles of west Fort Worth with 13,007 income-qualified adults and a 3,259-person pool actively seeking hair-loss care inside it — measured this week against your exact boundary, not a radius guess. The zone is dense, urban, and contested: Advanced Hair Restoration runs a surgical FUE/FUT clinic at 640 Taylor St downtown, and Maxim Hair Restoration runs a physician-led FUE/FUT clinic at 3617 Hulen St — both inside your recorded line. Neither rival owns what this zone actually rewards: the network. The July 17 sweep pinned 75 medical practices and 200 salons and barbershops inside your boundary — a scouted medical bench led by a warm physician-owned candidate, and a salon floor anchored by one of the highest-volume hair salons in the country two blocks past your eastern line. The answer is a 120-day build-out that organizes both surfaces around your grafting center — so the zone's surgical cases route to you, not to the rivals working inside your line.

The Read

"3,259 people inside your boundary are actively seeking hair-loss care, and two surgical operators are already inside the line competing for them. You will not out-position both from a single consult room. The network — the medical bench plus the salon floor — is the position neither rival can copy."

The zone is measured — dense, compact, and product-led

209,319 residents at a $67,871 median household income, packed 3,112 to the square mile. The zone's loudest hair signal is retail: hair-growth-product use runs 11% above the U.S. average while dermatologist visits run 30% below. Hair loss here is self-treated at the store shelf — the demand walk and your tier economics sit behind the What It's Worth card.

The rivals are named, not guessed

Advanced Hair Restoration (downtown, inside your line) and Maxim Hair Restoration (Hulen corridor, inside your line — your recorded registry boundary governs) both perform the surgical work your grafting center is built for. Who they are, what they hold, and who was screened out sits behind Who Holds Your Zone.

The bench is scouted and ranked

Five in-territory Center candidates are documented — led by H2 Wellness & MedSpa, a physician-owned practice already consulting on hair loss with no surgical capability in-house — plus a boundary-edge alliance lane just past your line. Every candidate sits behind the Center Candidates card, drawn back to your practice on the live network map.

Every number on this site is inspectable

The boundary is your recorded polygon from the GetHairMD™ registry. Demographics are Esri 2026 vintage, enriched against that exact shape. The 499 pins on the zone map come from the July 17 sweep, every financial figure carries its assumptions in line, and the Practice Pulse tab re-measures the digital fight on a monitoring cadence.

Territory · Your Zone, Live

One recorded boundary, your practice at its center — and the operators working inside it.

This is your territory as recorded in the GetHairMD™ registry: 67.26 square miles of west Fort Worth, from the downtown edge across the Camp Bowie corridor to Benbrook, River Oaks, and White Settlement. The Thompson Clinic sits on Camp Bowie Boulevard near the zone's center. Both surgical rivals pin inside the line — Advanced Hair Restoration downtown, Maxim Hair Restoration on Hulen — and the July 17 sweep placed 499 operators across the zone and its near area.

Your recorded territory The Thompson Clinic Surgical FUE/FUT rivals — in your zone Center candidates — the medical bench Novak Hair Studios — salon anchor, just outside your line

Boundary pulled July 17, 2026 from the GetHairMD™ territory registry (recorded polygon, WGS84 — the registry boundary governs every in-zone call on this site). The July 17 sweep placed every findable medical practice, salon, and barbershop across the zone and its near area: solid dots sit inside your recorded boundary, dashed dots sit outside it but inside your patients' drive area. Novak Hair Studios — the territory's anchor salon at roughly 2,600 reviews — sits about two blocks outside your eastern line and is marked honestly as such. Use the MAP LAYERS panel to turn any group on or off.

The Read

"The zone is compact: your practice, both rivals, the full medical bench, and 200 salons all operate inside 67 square miles. In a territory this dense, position isn't about distance — it's about who organizes the network first."

Planning · What It's Worth

The demand walk, and the economics already attached to your tier.

Your boundary was measured this week as one exact polygon — Esri 2026 vintage against the recorded shape, not a drive-time guess. The walk below moves from residents to the pool actively seeking hair-loss care within 24 months. These are market-level figures: they size the demand in motion across all providers in your zone, not a single-practice forecast.

Population

209,319

Inside the recorded boundary · Esri 2026

Adults 20+

159,132

Single-year age bands

Adults 35–64

73,800

Primary presentation cohort

Median HH Income

$67,871

Dense urban zone — volume carries what affluence doesn't

Demand walk — Thompson zoneBasisCount
Residents in zoneEsri 2026 · exact recorded boundary209,319
Adults (20+)Single-year age bands159,132
Experiencing measurable loss40% incidence, M+F63,653
Income-qualified poolAdults 35–64 × $150K+ household share13,007
Actively seeking care · 24 monthsCategory purchase intent3,259

Engine v1.0.0 · price book fm_2026 · single polygon enrichment, July 17, 2026. Territory mode sizes the market leak — it's not a revenue forecast for any one practice.

Your tier economics — computed, not typed

60.6%
Gross margin, blended restoration package ($5,600 · $2,746 contribution per patient)
$196,582
Territory Owner Year-1 package-engine net, after financing
$118,800
FUE/FUT annual contribution at planning pace — 2 cases/month
$30,413
Annual participation inflow per in-zone GHMD Center — modeled on the hair-loss program alone; agreement basis is 5% of monthly gross revenue

Engine-exact constants: steady-state 11 packages/month · 48-month financing · FUE planning case $9,000 revenue, $4,950 contribution. Practice-direct revenue — independent of any payer.

TierInvestmentMonthly paymentTotal cost of capital
Territory Owner — your tier$179,000$4,203.82$201,783
GHMD Center$139,000$3,264.42$156,692

Premium delta between tiers: $40,000 — $939.40/month financed. That premium is covered by 8.1 planning-contribution surgical cases (4.0 months at planning pace) or 15.8 months of a single in-zone Center's 5% co-management flow.

Year-1 viewGHMD CenterTerritory Owner
Package engine net (annual, after loan)$207,855$196,582
FUE/FUT contribution (planning pace, 2 cases/mo)$118,800
Participation payment (5% of monthly gross revenue, per the definitive agreement)remitsreceives $30,413/yr — conservative illustration

FUE case economics: $9,000 revenue per case; contribution $5,900 / $4,950 / $4,000 across low / planning / high technical-cost bands. One in-zone Center modeled.

Why the Owner tier compounds in this zone

1

The boundary is the asset. 67.26 square miles, recorded — with 13,007 income-qualified adults and a 3,259-person seeking pool inside it. In a zone this compact, every spoke is minutes from the hub; the build-out is what makes the standing produce.

2

The surgical line is contested — the network is not. Two rivals graft inside your line, but neither runs a medical bench or a salon floor. Your FUE program at $4,950 contribution per planning case wins by being where the patient journey starts, not just where it ends.

3

Every future Center inside the boundary works for you. One in-zone Center remits a participation payment of 5% of its monthly gross revenue under the definitive network agreement — modeled conservatively at $30,413 a year on the hair-loss program alone — and directs its surgical cases to your practice.

4

Your practice already holds the patient's trust upstream. Hormone optimization, epigenetics, DEXA, ED, TBI, and IV therapy put you in the age-management conversation years before the graft decision — the exact patient base a hair program converts. The zone build-out extends what's already running.

Demand · Multi-Stream Signals

Four revenue lines — and how each one's demand measures inside your boundary.

The Thompson Clinic runs the age-management stack today: hormone optimization, medical weight management, and the wellness lines around them. The tables below show how each category's demand runs inside your recorded boundary against the U.S. average (index 100) — behavioral counts and household spending, measured against the exact polygon. This zone's pattern is distinctive: it under-spends and over-self-treats — and that shapes the play.

Hair restoration

Measured signalIn-zone baseIndex · U.S. = 100
Used hair growth product / 6 mo7,660111
Spent $100+ at barber shop / 6 mo18,302106
Used professional service for haircut / 6 mo94,18796
Spent $100+ at beauty salon / 6 mo27,61483
Visited dermatologist / 12 mo14,89470

The zone's clearest hair story: 7,660 people are already buying hair-growth product — 11% above the U.S. rate — while dermatologist visits run 30% below. Hair loss here is being self-treated at the shelf, not diagnosed in a clinic. The practice that converts the product buyer into a medical patient captures demand no rival is reaching — and the barber-spend signal at 106 says where those men already are.

GLP-1 weight loss

Measured signalIn-zone baseIndex · U.S. = 100
Used meal / dietary / weight-loss supplement / 6 mo19,102104
Use doctor's care / diet as diet method9,406102
Control diet for weight loss34,09597
Used obesity / weight-loss prescription drug3,53495
Prescription drugs ($ per household)$361.8379

The same self-treatment pattern: supplement use runs above average (104) while prescription-drug spending runs 21% below. 3,534 people already use a weight-loss prescription and 9,406 use a doctor-guided diet method — a conversion base for a physician-led metabolic program rather than a saturated prescription market.

Hormone therapy

Measured signalIn-zone baseIndex · U.S. = 100
Visited doctor / 12 mo121,15993
Visited doctor 6+ times / 12 mo53,25086
Vitamins / supplements ($ per household)$122.8676
Female personal care services ($ per household)$233.2779

121,159 adults saw a doctor in the past year — the raw volume is large even where the index runs under 100. An under-doctored zone is exactly where a direct-to-patient age-management practice recruits patients the traditional system isn't holding.

Body contouring

Measured signalIn-zone baseIndex · U.S. = 100
Used professional service for facial / 6 mo5,269100
Exercise at club 2+ times / wk22,82997
Control diet to maintain weight18,81497
Visited day spa / 6 mo8,27397
Cosmetics / skincare products ($ per household)$317.4893
Membership fees — social / rec / health clubs ($ per household)$273.1778

Behavior sits at the U.S. average (facials at 100, gym and spa at 97) while dollar spending trails — a zone that shows up but spends carefully. Package pricing and financing do the work here that affluence does elsewhere.

What the signals say

"This zone buys product, not appointments: hair-growth product runs 11% hot while dermatologist visits run 30% cold. The demand is real and it's already spending — it just hasn't been offered a medical path. The practice that builds the conversion route owns it."

The supply side, counted

The same enrichment counts 183 physician and doctor businesses and 596 ambulatory health-care businesses inside the boundary — a dense medical field where household physician-services spending still indexes just 80. A market this supplied and this under-converted is where co-managed Centers come from; the bench sits behind the Center Candidates card.

Pulled July 17, 2026 · custom-polygon enrichment of the recorded boundary (AGOL Team GHMD layers/2, OID 30 "Dr. Paul Thompson - GHMD" — 67.26 sq mi) · one enrichment call · signal map v1.0. Behavioral rows are in-zone counts; ($ per household) rows are household spending averages. Index 100 = U.S. average.

Exposure · Where It's Leaking

Two surgical operators inside your line — and a category already in motion around them.

In most territories the exposure question is who might arrive. In yours it's already answered: two surgical FUE/FUT operators work inside your recorded boundary today, and every graft case they close is a case your center never sees. Below is the exposure as measured July 17, 2026 — the rivals, the demand they're harvesting, and the category revenue in motion across your zone.

The Surgical Incursion

"Advanced Hair Restoration grafts at 640 Taylor St downtown — inside your eastern edge. Maxim Hair Restoration grafts physician-led at 3617 Hulen St — inside your line, per your recorded registry boundary. The surgical category in your zone is not open ground. It's contested ground — and neither rival has organized the surfaces that feed surgery."

The exposure, in three numbers

Surgical rivals in-zone

2

Advanced Hair Restoration (downtown) · Maxim Hair Restoration (Hulen corridor) — both inside the recorded line

Seeking care · 24 mo

3,259

People inside your boundary actively seeking hair-loss care — the pool all three surgical operators draw from

YOUR OPENING

Product buyers vs. derm visits

111 · 70

Hair-growth-product index vs. dermatologist-visit index — the demand is self-treating at the shelf, unreached by any clinic

The leak isn't a search ranking — it's an unbuilt conversion route

7,660 people in your zone bought hair-growth product in the past six months; only a fraction will ever walk into a clinic unprompted. The rivals wait for the patient to arrive at surgery. A network — five medical-bench practices consulting upstream and 200 salon chairs seeing thinning hair first — reaches the product buyer months earlier, and routes the surgical candidates to your center.

The category revenue in motion

StreamMarket-wide category leakTop measured demand signal
Hair restoration$3,666,401/yrUsed hair growth product / 6 mo — index 111
Hormone therapy$1,082,098/yrVisited doctor / 12 mo — index 93
GLP-1 weight loss$118,155,510/yrUsed meal/dietary/weight-loss supplement / 6 mo — index 104
Body contouring (wellness proxy)$22,405,786/yrUsed professional service for facial / 6 mo — index 100

Total category revenue in motion: $145,309,794/yr — measured across your territory's 159,132 adults, market-wide and across ALL providers. It's a theoretical category ceiling — never a single-practice recovery figure or forecast. The hair stream's product-buyer signal at index 111 is the zone's clearest conversion opening, and it maps directly onto the farm network on the Salons & Stylists card.

The digital fight is baselined — measured July 18, 2026

Search positions, the review race, the ad registries, and every rival page under watch had their first measurement on July 18. The Practice Pulse tab is now the living scoreboard — thirteen zone searches, all three practices, re-measured on a monitoring cadence, with movement marked from the second measurement on.

Landscape · Who Holds Your Zone

Every operator pinned. Every candidate screened. Here's who does what.

The July 17 sweep pinned 163 medical operators across your zone and its near area — 75 inside the recorded line — and screened every named practice for the spoke roster by ownership and clinical direction. The question that structures this zone isn't whether the surgical category exists; two rivals prove it does. It's who is eligible to feed it — and who was excluded, with the reason on record.

2

Surgical FUE/FUT operators inside your recorded line — the contested category

75

Medical practices pinned inside the boundary — med spas, dermatology, weight loss, wellness

200

Salons and barbershops inside the line — the farm surface that sees hair loss first

The surgical rivals — inside your line

Surgical FUE/FUT · In Your Zone

Advanced Hair Restoration

640 Taylor St Ste 1200 · downtown Fort Worth

The primary in-territory surgical competitor: a surgical FUE/FUT clinic operating inside your eastern edge, in the downtown core where the zone's professional patient base works. No medical bench, no salon network — a destination clinic waiting for the patient to arrive.

Position: surgical destination — no upstream network

Surgical FUE/FUT · In Your Zone

Maxim Hair Restoration

3617 Hulen St · Hulen corridor · physician-led

A physician-led FUE/FUT clinic on the Hulen Street corridor — inside your line, per your recorded registry boundary. Part of a multi-market restoration brand; the more structured of the two rivals, and the reason the network build-out is a now decision rather than a someday one.

Position: physician-led surgical rival — no upstream network

Screened and excluded — why they're not on the spoke roster

PracticeLocationReason for exclusion
Advanced Hair Restoration640 Taylor St, downtownSurgical FUE/FUT competitor inside the territory
Maxim Hair Restoration3617 Hulen St, Hulen corridorSurgical FUE/FUT competitor — in-zone per the recorded registry boundary
Kalos Medical Spa / Kirby Plastic SurgeryShops at Clearfork (east of boundary)Owned and directed by a board-certified plastic surgeon; offers hair restoration
Formula Wellness — Fort Worth2831 W 7th StBrand previously verified as operating under plastic-surgeon medical direction; same-organization risk
LaserAway — Fort Worth2600 W 7th StNational chain with dermatologist-led corporate medical leadership
Fort Worth Plastic Surgery / NakedMDFort WorthPlastic-surgery-owned aesthetics practice

Spoke-roster filter: provider-led practices owned or led by a physician outside plastic surgery and dermatology, a nurse practitioner, or a registered nurse — none owned or clinically directed by a plastic surgeon or dermatologist, and none performing FUE. That keeps every spoke a feeder, never a competitor for the graft itself.

The Landscape Read

"Two rivals can graft. Seventy-five in-zone medical practices can't — and five of them are documented, screened, and ready to consult upstream of surgery. The rivals compete for the patient at the end of the journey. The network claims the journey itself."

Pins and screens from the July 17, 2026 sweep — practice addresses verified and geocoded; ownership read from each practice's public materials at measurement time.

Digital · Practice Pulse

The zone fight is also fought online. Here's the scoreboard.

The operators competing for your patients hold positions in the searches those patients type, the ads they run, and the reviews they collect. The Practice Pulse measures all of it on a monitoring cadence — your practice against the zone — so movement shows up here before it shows up in your consult volume. The measured practice: thethompsonclinic.com ↗ · The standing panel lives at the full Practice Pulse ↗

What the Pulse tracks — the measurement set

ChannelWhat gets measuredTracked set
Patient searchThe zone searches patients type — hair transplant, FUE, PRP hair, hormone therapy, medical weight loss — measured from Fort WorthThe Thompson Clinic (you) · Advanced Hair Restoration · Maxim Hair Restoration
ReputationGoogle rating and review velocity, measured on cadence with movement markedYou + both surgical rivals
Ad registriesGoogle, Meta, and Instagram transparency registries — who is paying to be seen in your zoneYou + both surgical rivals
Site watchRival service and pricing pages under continuous monitoring — genuine changes land in a dated feedBoth surgical rivals

One anchor is already on record from the July 17 sweep: Novak Hair Studios — the salon tier's reference point, not a medical competitor — carries roughly 2,600 Google reviews at 4.9 stars just outside your eastern line. That's the review scale the zone's salon floor operates at.

Pulse data loading…

Alliances · Center Candidates

The medical bench: who runs the non-invasive program and directs the surgery to you.

A contested zone isn't defended one consult room at a time. Independent medical practices across your territory already see the hair-loss patient flow — co-managed, they run the non-invasive program and direct surgical cases to your grafting center instead of losing them to the rivals. Every candidate below was screened by ownership and clinical direction from its public materials, July 17, 2026. The salon-and-stylist surface has its own card: Salons & Stylists, next in the rail.

HUB — The Thompson Clinic · all surgical hair in the network Center candidates — in-zone bench Boundary-edge alliance lane — just outside your line Surgical rivals — no spokes Dashed lines — surgical cases flow back to the hub

The medical bench — screened Center candidates

H2 Wellness & MedSpa — the warm lead, already in the hair tier

Physician-owned (Dr. Tamara Hanby, DO — 35+ years in primary care with a regenerative focus, supported by two family nurse practitioners) on the White Settlement Road corridor, minutes north of your practice. The menu already includes multi-modal hair-loss programs, scalp therapy, biologics, hormone optimization, and medical weight loss — a practice already consulting on hair loss with no surgical capability in-house. Graft-appropriate patients currently have nowhere to go inside that practice; a hand-off protocol to your center closes the gap immediately.

Vitality Wellness Med Spa — the downtown flank, already marketing hair

Downtown Summit Avenue practice (RN-led nurse/physician team; delegating physician to be confirmed before outreach) actively marketing nonsurgical hair restoration, exosome therapy, peptides, and hormone pellets to a professional downtown clientele — the same patient base Advanced Hair Restoration draws from three blocks east. Co-managed, it meets the downtown rival at the consultation stage, upstream of the graft.

PracticeCorridorOwnership / directionHair on menuRead
H2 Wellness & MedSpaWhite Settlement Rd · River OaksPhysician-owned (Tamara Hanby, DO)Yes — nonsurgical programsWarm lead — Group 1; keeps nonsurgical revenue, hands you the graft cases
Vitality Wellness Med SpaSummit Ave · downtownRN-led team; delegating physician to confirm pre-outreachYes — actively marketedDowntown flank — meets the Taylor St rival upstream
Fort Worth Vitality & Wellness CenterCamp Bowie · RidgleaNP-run; internal-medicine medical directorNo — clean adjacencyUnder a mile from your door; men's-health-heavy patient base, same-corridor coordination
KAYO AestheticsOverton / Convair — in-zone per registryRN owner; delegating-physician screen requiredYes — hair restoration offeredSpoke upgrade — in-zone per the recorded boundary; screen before outreach
Skintech Medical Spa†Ridglea South / Southwest BlvdOwnership undisclosed — further-verification tierNot establishedOn the bench — mapped with the Center candidates; sits just south of the recorded line; delegating-physician screen required
Skin Deep Laser MD*Bryant Irvin / CityviewPhysician-owned (anesthesiology; owner-injector)Yes — nonsurgicalBoundary-edge alliance lane — just outside your line
Hanami Medspa*Medical District / Near SouthsidePhysician-owned (internal medicine, DO)Yes — PRF hairBoundary-edge alliance lane — just outside your line
Forever29 MedSpa*Bella Ranch · SW of BenbrookPA-C owner; delegating physician to confirmNot establishedBoundary-edge alliance lane — just outside your line

* Boundary-edge — sits just outside your recorded line; documented as alliance-lane candidates directing surgical cases to your center, and inputs to any future boundary conversation. † Skintech pins just south of the recorded line per the registry computation and is carried on the candidate bench and network map at the operator's direction. Plastic-surgeon-owned, dermatologist-directed, and chain-directed practices are excluded by design — co-management runs on independent ownership, and no spoke competes for the graft itself. Structuring questions belong with your own attorneys and CPAs.

The spokes on the map above move — consult hand-offs drawn as live flow into the hub. Open the full-screen animated scene →

Farm Network · Salons & Stylists

The surface that sees hair loss first — 200 operators inside your line, pinned on your map.

The salon floor is the earlier surface: stylists see thinning hair months before a physician does. The July 17 sweep pinned 200 salons and barbershops inside your recorded boundary — 167 salons and 33 barbershops — plus 136 more in the near area, every one visible on the Your Zone, Live card under the salons-and-barbers layer. Certified farm partners consult, educate, document, and hand off; their compensation is service-attached, never per referral.

Salons in-zone

167

Inside the recorded boundary · July 17 sweep

Barbershops in-zone

33

And the zone's barber-spend signal runs index 106 — $100+ barber spending above the U.S. rate

Benbrook · River Oaks · White Settlement

26

In-zone farm operators outside the Fort Worth core

Near-area farm

136

Pinned outside the line but inside your patients' drive area

Novak Hair Studios

4.9 ★

~2,600 Google reviews — the territory's anchor salon, about two blocks outside your eastern line

Total pinned

336

Salons & barbershops placed in the July 17 sweep, zone plus near area

The anchor salon sits two blocks past your line

Novak Hair Studios — roughly 2,600 reviews at 4.9 stars, among the highest-volume hair salons in the country — operates at 250 W Lancaster Ave, just outside your recorded eastern line near downtown. It's the natural reference anchor for the salon tier: consultation, screening, and non-invasive entry feeding the medical tier. Its position outside the line is stated plainly here — it's a relationship to build and an input to the eastern-line question on the Territory Architecture card, not a pin to redraw.

The farm is where the zone's demand actually stands

The signals card shows it: hair-growth-product use indexes 111 and $100+ barber spending indexes 106, while dermatologist visits run at 70. The zone's hair-loss demand is standing in salon and barber chairs, self-treating off the shelf — 200 in-zone chairsides ahead of any clinic, including both rivals'.

Directory-sourced pins; true operator counts run higher — suite properties hold booth-rental stylists the directories miss. The Run Your Numbers card models what a single 4-stylist salon feeds the program at conservative capture; the Ambassador structure is service-attached and sized per engagement.

Structure · Territory Architecture

Your standing, the network structure, and the one boundary question worth deciding.

Your zone is recorded in the GetHairMD™ territory registry (OID 30) — 67.26 square miles with your practice near its center. The architecture below is what the territory structure assigns each surface of the zone — the grafting hub, the co-managed medical bench, and the salon farm — and every surface routes toward the practice that holds the territory.

Territory Owner
$179,000 · $4,203.82/mo financed
  • Holds the recorded, exclusive territory boundary
  • All network FUE/FUT surgical restoration in-territory
  • Full non-invasive program + complete product line
  • Receives a participation payment of 5% of monthly gross revenue from each participating in-zone location, subject to the definitive written agreement — modeled conservatively at $30,413/year per Center on the hair-loss program alone
Your tier. Physician-owned practice; physician present for surgical procedures per state requirements.
GHMD Center
$139,000 · $3,264.42/mo financed
  • Full non-invasive hair-loss program
  • Pre-op and post-op surgical care
  • Aesthetic procedures + complete product line
  • Directs all surgical cases to the Territory Owner and remits a participation payment of 5% of monthly gross revenue under the definitive network agreement
The Center Candidates card names the zone's bench — H2 Wellness leads it, with Vitality Wellness, Fort Worth Vitality & Wellness, and KAYO Aesthetics behind.
Salon Farm
Ambassador Network
  • Certified stylists and barbers — the surface that sees hair loss first
  • Consultations, education, and program entries
  • Ambassador compensation is service-attached only — standardized documentation services, never per referral
200 salons and barbershops already pinned inside your line, with Novak Hair Studios the anchor reference just outside it. No clinical services — consult, document, hand off.

Tier economics are computed on the What It's Worth card from the same engine constants — package contribution $2,746 at 60.6% margin, 48-month financing, FUE planning case $4,950 contribution. Practice-direct revenue, independent of any payer.

The open structural decision — the eastern line

The eastern-line question

Downtown edge · anchor salon and two physician-owned candidates just outside · one rival inside

Your eastern line runs along the downtown edge — and the most interesting operators sit on both sides of it. Inside: Advanced Hair Restoration at 640 Taylor St. Just outside: Novak Hair Studios (the territory's anchor salon, roughly two blocks past the line), Hanami Medspa in the Medical District, and Skin Deep Laser MD to the south — all documented boundary-edge alliance candidates, none inside your exclusivity today.

That's the decision this panel exists for: raise the eastern-line conversation with GetHairMD™ and bring the anchor salon and the edge candidates inside the fence, or hold the current line and work them as alliance partners across it. The Three Options card frames both routes — and the network build-out proceeds either way.

Structure and delegation

Territory structure, clinical delegation, and entity questions are governed by state law, including corporate practice of medicine rules. Confirm structuring for your state with your own attorneys and CPAs.

Modeling · Run Your Numbers

Move the levers. The model answers.

Every output runs on the engine behind the tier economics — package contribution $2,746 at 60.6% gross margin, 48-month financing, FUE planning case at $4,950 contribution. Set the levers to what you believe about your zone and read what the year returns.

Planning model maturity = 11 packages/month. Blended package $5,600.

Planning case: $9,000 per procedure, $4,950 contribution after technical team and coordination costs.

Each mature in-zone Center remits a participation payment of 5% of its monthly gross revenue under the definitive network agreement — modeled conservatively at $30,413/year on the hair-loss program at planning-model maturity volume.

Reference 4-stylist salon at 2% capture and 50% consult close feeds 8.86 packages/year — $49,616 of package value per salon.

Territory Owner — your tier

$179,000 · financed $4,203.82/mo · 48 mo

$—

Year-1 net, after financing

Program engine (packages)$—
Surgical line contribution$—
Co-management flow$—
Financing (annual)$—

GHMD Center

$139,000 · financed $3,264.42/mo · 48 mo

$—

Year-1 net, after financing

Program engine (packages)$—
Surgical casesdirected to Owner
Co-management (5% of monthly gross revenue)remits to Owner
Financing (annual)$—

Modeled projections, not guarantees. Package engine interpolates linearly from the planning model's maturity point (11 packages/month); figures below ~4 packages/month understate ramp-phase dynamics. Co-management flow assumes mature Centers at full realization. Constants are engine-exact — the same numbers as the tier tables on the What It's Worth card.

Execution · The Build-Out Path

120 days: lock the bench, gather the network, put the farm to work.

You're not starting from zero — the territory is held, your grafting center anchors the Camp Bowie corridor, and the bench is already scouted and screened. The sequence below is defend-and-develop against two rivals already inside the line: each phase converts a documented surface of the zone into routed patient flow. The calendar flexes; the sequence does not.

Days 1–3031–6061–9091–120
Lock the warm benchH2 Wellness first conversation · delegating-physician screens (Vitality, KAYO, Fort Worth Vitality, Skintech)
Gather the networkCandidate event — the bench presented together · first co-management relationships structured
Put the farm to workNovak conversation · first certified salons on the Camp Bowie corridor · service-attached Ambassador structure
Out-position the rivalsRouted surgical flow running · Practice Pulse baseline + visibility program against both rivals

Milestones (red markers): H2 conversation held and every bench screen resolved by day ~30 · the network gathered and the first co-management relationship structured by day ~60 · the first certified salons feeding consults by day ~90 · routed surgical flow plus the Pulse baseline live by day 120, with each mature in-zone Center worth $30,413/year at full realization.

The Cost of Standing Still

"Every month without the network, the zone's 3,259-person seeking pool sorts itself: some to Taylor St, some to Hulen St, most back to the store shelf. Waiting doesn't hold the zone — it hands the surgical category to the two operators already inside it."

Structure and delegation

Territory structure, clinical delegation, and entity questions are governed by state law, including corporate practice of medicine rules. Confirm structuring for your state with your own attorneys and CPAs.

Decision · The Three Options

Every market resolves one of three ways.

Someone will answer the demand inside your zone — 3,259 people actively seeking care within 24 months, with two rivals grafting either way. The only open question is by whom. There are exactly three ways this resolves.

Option One

Do nothing

The zone stays held but the surgical line stays a plan. Taylor St and Hulen St keep grafting, the 7,660 product buyers no clinic is reaching keep buying from national brands, and the scouted bench sits unclaimed — open to anyone who organizes it.

Cost: no Center ever remits, the network premium goes unbuilt, and the zone's surgical category gets decided by whoever spends loudest.

Option Two

Someone else builds it

This is already underway: Advanced Hair climbed from #5 to #2 on the zone's core transplant search in the July 20 measurement, and Maxim keeps roughly 200 ad creatives in market. The 200 salon chairs and five bench practices will route patients to whichever name reaches them first — and a boundary alone does not defend against a network.

Cost: every quarter of delay, the seeking pool learns names that are not yours, and the bench you scouted gets organized against you.

Option Three

Own the network

The full 120-day sequence on the Execution card: the warm bench locked by day ~30, the network gathered and the first co-management relationship structured by day ~60, the first certified salons feeding consults by day ~90, routed surgical flow and the Pulse baseline live by day 120 — with the eastern-line conversation with GetHairMD™ opened in parallel, since Novak, Hanami, Skin Deep, and Forever29 sit just outside your recorded line today.

What it builds: $118,800/year of surgical contribution at planning pace, plus $30,413/year per in-zone Center at full realization — reaching patients in 200 salon chairs and five bench practices before either rival ever sees them.

The Decision Frame

"Doing nothing is not neutral — it is the quiet selection of Option One while two rivals spend against an unorganized zone. The network does not wait on the boundary, and the boundary conversation is stronger with cases already routing to your center. The numbers are all on this site, with their assumptions attached."

Every figure above is computed on this site — surgical contribution and co-management flow from the engine constants on the What It's Worth card, pins and screens from the July 17, 2026 sweep, search and ad-registry positions from the July 20, 2026 measurement. The working session below is the scheduled next step whichever option you choose.

The zone is measured. The rivals are named. The next step is one working session.

We'll walk your boundary together, pressure-test the demand walk and the bench roster against what you see in the practice, and leave with the first 30 days of the build-out sequenced — starting with the H2 Wellness conversation.

Book the Working Session → 30 min