This could take a minute...

Isi Profitability Model - Post ISi Solution

By: Shawn Francis
Scroll on charts to zoom.
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

Click Legend to Hide Data
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 Data
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 $5,000.00
cost_to_fulfill 10.0 %
time_to_collect 300 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 $7,000.00
cost_to_sell_renewal 10.0 %
cost_to_fulfill_renewal 10.0 %
time_to_collect_renewal 30 Days
renewal_rate_of_renewals 50.0 %
Sales and Martketing
cost_to_sell 15.0 %
time_to_sell 20 Days
average_deals_per_sales_rep_per_month 1.0
Non-Granular
customer_acquisition_rate_per_month 4
cost_to_market 20.0 %
time_to_market 2 Days
Granular
granular false
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 %
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 $4,515.15
@cost_to_fulfill_dollars $451.52
@cost_to_market_dollars $903.03
@cost_to_sell_dollars $677.27
@customer_acquisition_cost $1,580.30
@expected_value_of_renewal_price $6,321.21
@cost_to_fulfill_renewal_dollars $700.00
@lifetime_value $11,160.00
Renewals
@cost_to_sell_renewal_dollars $700.00
@renewal_profit_per_customer_per_day $164.04
@renewal_profit_per_customer_per_month $4,988.47
Business Modelling
Granular
Blended
@customer_acquisition_cost $1,580.30
@contribution_after_marketing $2,483.33
@contribution_margin_before_marketing 90.0 %
@contribution_margin_after_marketing 55.0 %
@profit_per_customer_per_day $7.71
@customer_acquisition_rate_per_day rounded 0.13 Customers
@customer_acquisition_rate_per_month rounded 4.0 Customers
Administration
@fixed_costs_per_day $328.84
@fixed_costs_per_month (input) $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) 1,825 Days
@fct_projection_period $457.83
@int_fct_projection_period $172,526.84
@terminal_value $2,274,733.59
@int_pv_fcf_projection_period $449,941.36
@DCF_enterprise_value $2,724,674.95
@DCF_equity_value $2,724,674.95
@number_of_shares (input) 1,000,000 Shares
@share_price $2.72
@ebitda_multiple_market_cap $2,699,732.93
@ebitda_multiple_market_cap_fcf $3,235,472.22
@pe_multiple_market_cap $6,625,192.44
@ev_revenue_multiple_market_cap $2,108,015.78
@c_consumption $54,172.47
@t_profitability_day 366 Days
@t_profitability_month 13 Months
@positive_total_cash_day 605 Days
@positive_total_cash_month 20 Months
@cash below $0 day Day 1
@additional_debt -$54,172.47
@return_on_starting_cash_day_365
Comments