This could take a minute...
Creatorlaunch
By: Mahsun Avci
Scroll on charts to zoom.
Click and drag to pan.
Zooming is slower the greater number of datapoints visible.
Click Legend to Hide Data
Click and drag to pan.
Zooming is slower the greater number of datapoints visible.
Monthly Free Cash Flow vs. Time
Loading...
Revenue, Earnings, Cash, Tax vs. Time
Loading...
Customers vs. Time
Total amount of customers through time.
Loading...
New Renewal Customers vs. Time
Loading...
Share Price vs. Time - starting day 365
Click Legend to Hide DataLoading...
New Inbound Customers vs. Time
Loading...
Inputs | |
---|---|
Starting State | |
cash_in_bank | DKK 100.000,00 |
assets | DKK 0,00 |
liabilities | DKK 0,00 |
customer_count | 0 |
Product | |
realization_rate | 100.0 % |
price_of_offer | DKK 500.000,00 |
cost_to_fulfill | 25.0 % |
time_to_collect | 181 Days |
refund_period | 1 Days |
refund_rate | 1.0 % |
initial contract length/time to renew | 365 Days |
Renewals | |
churn_rate | 20.0 % |
price_of_renewal | DKK 500.000,00 |
cost_to_sell_renewal | 0.0 % |
cost_to_fulfill_renewal | 0.0 % |
time_to_collect_renewal | 180 Days |
renewal_rate_of_renewals | 20.0 % |
Sales and Martketing | |
cost_to_sell | 10.0 % |
time_to_sell | 20 Days |
average_deals_per_sales_rep_per_month | 1.0 |
Granular | |
granular | true |
Inbound | |
media_spend | DKK 5.000,00 |
Cost per thousand impressions | DKK 55,00 |
Click-through rate | 1.0 % |
funnel_conversion_rate | 2.0 % |
time_to_market_inbound | 180 Days |
lead_to_customer_conversion_rate_inbound | 8.0 % |
Administration | |
transaction_fee | 2.9 % |
fixed_costs_per_month | DKK 10.000,00 |
fixed_cost_increase_per_hundred_customers per month | DKK 0,00 |
upfront_investment_costs | DKK 0,00 |
debt | DKK 0,00 |
interest_rate | 6.0 % |
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 | 1825 Days |
P/E Method | |
pe_multiple | 22.0 |
projection_period_pe | 1825 Days |
Revenue Multiple Method | |
ev_revenue_multiple | 7.0 |
projection_period_ev_revenue | 1825 Days |
Outputs | |
---|---|
Product and Acquisition | |
@expected_value_of_offer_price | DKK 485.500,00 |
@cost_to_fulfill_dollars | DKK 121.375,00 |
@cost_to_market_dollars | DKK 3.437,44 |
@cost_to_sell_dollars | DKK 48.550,00 |
@customer_acquisition_cost | DKK 51.987,44 |
@expected_value_of_renewal_price | DKK 485.500,00 |
@cost_to_fulfill_renewal_dollars | DKK 0,00 |
@lifetime_value | DKK 1.000.000,00 |
Renewals | |
@cost_to_sell_renewal_dollars | DKK 0,00 |
@renewal_profit_per_customer_per_day | DKK 2.697,22 |
@renewal_profit_per_customer_per_month | DKK 82.022,53 |
Business Modelling | |
Granular | |
Inbound | |
@media_spend_per_day | DKK 164,42 |
@lead_dot_inbound per day | 0.6 Leads |
@lead_dot_inbound per month | 18.18 Leads |
@cost_per_lead_inbound | DKK 275,00 |
@c_dot_inbound per day rounded | 0.05 Customers |
@c_dot_inbound per month rounded | 1.45 Customers |
@cost_per_click | DKK 5,50 |
@inbound_cost_per_customer | DKK 0,00 |
Blended | |
@blended_lead_dot per day | 0.6 Leads |
@blended_lead_dot per month | 18.18 Leads |
@outbound_lead_ratio | 0.0 % |
@inbound_lead_ratio | 100.0 % |
@organic_lead_ratio | 0.0 % |
@blended_cost_per_lead | DKK 275,00 |
@blended_lead_conversion_rate | 8.0 % |
@c_dot_blended per day rounded | 0.05 Customers |
@c_dot_blended per month rounded | 1.45 Customers |
@time_to_market_blended | 180.0 Days |
@cost_to_market_blended | DKK 3.437,44 |
@customer_acquisition_cost | DKK 51.987,44 |
@contribution_after_marketing | DKK 312.137,56 |
@contribution_margin_before_marketing | 75.0 % |
@contribution_margin_after_marketing | 64.29 % |
@profit_per_customer_per_day | DKK 819,26 |
@customer_acquisition_rate_per_day rounded | 0.05 Customers |
@customer_acquisition_rate_per_month rounded | 1.45 Customers |
@sales_reps_needed | |
Administration | |
@fixed_costs_per_day | DKK 328,84 |
@fixed_costs_per_month (input) | DKK 10.000,00 |
@fixed_cost_increase_per_hundred_customers_per_day | DKK 0,00 |
@cost_of_debt_daily | DKK 0,00 |
@cost_of_debt_monthly | DKK 0,00 |
Valuations | |
@projection_period_dcf (input) | 1,825 Days |
@fct_projection_period | DKK 29.156,87 |
@int_fct_projection_period | DKK 10.648.575,50 |
@terminal_value | DKK 140.399.443,96 |
@int_pv_fcf_projection_period | DKK 39.002.135,43 |
@DCF_enterprise_value | DKK 179.401.579,39 |
@DCF_equity_value | DKK 179.501.579,39 |
@number_of_shares (input) | 1,000,000 Shares |
@share_price | DKK 179,50 |
@ebitda_multiple_market_cap | DKK 172.299.475,73 |
@ebitda_multiple_market_cap_fcf | DKK 216.827.733,45 |
@pe_multiple_market_cap | DKK 273.081.931,12 |
@ev_revenue_multiple_market_cap | DKK 86.957.887,18 |
@c_consumption | DKK 0,00 |
@t_profitability_day | 9 Days |
@t_profitability_month | 1 Month |
@positive_total_cash_day | 0 Day |
@positive_total_cash_month | 0 Month |
@cash below $0 day | Cash is never $0 |
@additional_debt | No additional debt needed |
@return_on_starting_cash_day_365 |