This could take a minute...

Model

Outbound Only .5% Demo Booking Rate 

Created: 2021-03-16, 05:47:55 PM Last Updated: 2021-04-02, 10:45:44 PM
By: Nick Kozmin
Score: 1

Customers vs. Time

Total amount of customers through time.

Loading...


Revenue, Earnings, Cash vs. Time

Click Legend to Hide Data
Loading...


Monthly Free Cash Flow vs. Time

Loading...


Share Price vs. Time - starting day 365

Click Legend to Hide Data
Loading...


New Outbound Customers vs. Time

Loading...


New Renewal Customers vs. Time

Loading...
Inputs
Starting State
cash_in_bank $0.00
assets $0.00
liabilities $0.00
customer_count 0
Product
realization_rate 93.0 %
price_of_offer $10,000.00
cost_to_fulfill 10.0 %
time_to_collect 365 Days
refund_period 60 Days
refund_rate 2.0 %
initial contract length/time to renew 365 Days
Renewals
churn_rate 50.0 %
price_of_renewal $10,000.00
cost_to_sell_renewal 10.0 %
cost_to_fulfill_renewal 10.0 %
time_to_collect_renewal 365 Days
renewal_rate_of_renewals 50.0 %
Sales and Martketing
cost_to_sell 15.0 %
time_to_sell 15 Days
Granular
granular true
Outbound
outbound_salary $3,000.00
number_of_contacts_per_month per sdr 2000
number_of_sdrs 2
outbound_contact_to_lead_conversion_rate 0.5 %
time_to_market_outbound 11 Days
lead_to_customer_conversion_rate_outbound 8.0 %
Administration
transaction_fee 2.9 %
fixed_costs_per_month $10,000.00
fixed_cost_increase_per_hundred_customers per month $0.00
upfront_investment_costs $0.00
debt $0.00
interest_rate 6.0 %
fcf_left_in_company 100.0 %
Viral Component
viral_component false
Valuations
tax_rate 22.0 %
inflation_rate 2.0 %
time_max 2500 Days
number_of_shares 1,000,000 Shares
DCF Method
projection_period_dcf 1825 Days
discount_rate 9.0 %
growth_rate 2.0 %
EBITDA Multiple Method
enterprise_multiple_ebitda 14.0
projection_period_ebitda 365 Days
P/E Method
pe_multiple 22.0
projection_period_pe 365 Days
Revenue Multiple Method
ev_revenue_multiple 7.0
projection_period_ev_revenue 365 Days
Outputs
Product
@expected_value_of_offer_price

The average amount of money you actually collect from the client (after transaction fees).

$9,030.30
@cost_to_fulfill_dollars $903.03
@cost_to_market_dollars $3,750.00
@cost_to_sell_dollars $1,354.55
Renewals
@expected_value_of_renewal_price $9,030.30
@cost_to_sell_renewal_dollars $1,000.00
@cost_to_fulfill_renewal_dollars $1,000.00
@renewal_profit_per_customer_per_day $19.26
@renewal_profit_per_customer_per_month $585.73
Granular
Outbound
@outbound_salary_per_day $98.65
@number_of_contacts_per_day_per_sdr 65.77 Contacts
@total_salary per day $197.30
@cost_per_100_contacts $150.00
@outbound_contacts_dot per day

Total number of contacts sent by all SDRs per day.

131.54 Contacts
@cost_per_lead_outbound $300.00
@lead_dot_outbound per day

Number of outbound leads created per month.

0.66 Leads
@lead_dot_outbound per month

Number of outbound leads created per month.

20.0 Leads
@c_dot_outbound per day rounded

Number of new customers created per month from outbound efforts.

0 Customers
@c_dot_outbound per month rounded

Number of new customers created per month from outbound efforts.

2 Customers
Blended
@blended_lead_dot per day

Number of new leads created per month from both inbound and outbound efforts.

0.66 Leads
@blended_lead_dot per month

Number of new leads created per month from both inbound and outbound efforts.

20.0 Leads
@outbound_lead_ratio

Ratio of outbound leads to inbound leads.

100.0 %
@inbound_lead_ratio 0.0 %
@organic_lead_ratio 0.0 %
@blended_cost_per_lead

Average cost per lead from both inbound and outbound methods.

$300.00
@blended_lead_conversion_rate

Average conversion rate from both inbound and outbound methods.

8.0 %
@c_dot_blended per day rounded

Average number of new customers per month from both inbound and outbound methods.

0 Customers
@c_dot_blended per month rounded

Average number of new customers per month from both inbound and outbound methods.

2 Customers
@time_to_market_blended

Average amount of time to generate a lead from both inbound and outbound methods.

11.0 Days
@cost_to_market_blended

Average cost to generate a lead from both inbound and outbound methods.

$3,750.00
@cost_per_acquisition $5,104.55
@contribution_after_marketing $3,022.73
@contribution_margin_before_marketing 90.0 %
@contribution_margin_after_marketing 33.47 %
@profit_per_customer_per_day $7.73
@profit_per_customer_per_month

Profit per customer per unit of sales cycle length.

$235.09
@customer_acquisition_rate_per_day rounded 0 Customers
@customer_acquisition_rate_per_month rounded 2 Customers
Administration
@fixed_costs_per_day $328.84
@fixed_costs_per_month (input)

The average monthly fixed costs for the business. This includes rent, computers, founder salaries, engineer salaries, etc.

$10,000.00
@fixed_cost_increase_per_hundred_customers_per_day $0.00
@cost_of_debt_daily $0.00
@cost_of_debt_monthly $0.00
Valuations
@projection_period_dcf (input)

The time period in which the cash flows are summed and discounted in the DCF model.

1,825 Days
@fct_projection_period $130.43
@int_fct_projection_period $49,221.84
@terminal_value $648,980.60
@int_pv_fcf_projection_period -$34,064.99
@dcf_enterprise_value $614,915.61
@dcf_market_cap

The Market cap of the company, derived using Discounted Cash Flow valuation method. Market cap is defined as Enterprise Value+cash-debt.

$614,915.61
@number_of_shares (input)

The number of shares of the business issued as defined in the shareholder agreement.

1,000,000 Shares
@share_price

Price of a share, derived from DCF Market cap.

$0.61
@ebitda_multiple_market_cap -$1,177,037.77
@ebitda_multiple_market_cap_fcf -$1,275,388.93
@pe_multiple_market_cap $577,525.28
@ev_revenue_multiple_market_cap $183,758.04
@c_consumption

The minimum point on the Cash graph. In reality this is additional amount of money needed to raise, for company not to go bankrupt. This is observed only on the projection period.

$123,270.11
@t_profitability_day

Month in which the first day with a positive Free Cash Flow exists. If First positive FCF day is day 40, then t profitability day is 2 months.

713 Days
@t_profitability_month

Month in which the first day with a positive Free Cash Flow exists. If First positive FCF day is day 40, then t profitability day is 2 months.

24 Months
@positive_total_cash_day 2041 Days
@positive_total_cash_month 68 Months
@cash below $0 day

The day at which the cash function intersects with x axis - the first point in time in days, where cash equals $0,

Day 1
@additional_debt -$123,270.11
Comments