This could take a minute...

Magnitude Education (Updated VSL + Meta Ads)

By: Mahsun Avci

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

Revenue, Earnings, Cash, Tax vs. Time

Click Legend to Hide Data

Customers vs. Time

Total amount of customers through time.

New Renewal Customers vs. Time

Share Price vs. Time - starting day 365

Click Legend to Hide Data

New Inbound Customers vs. Time

Inputs
Starting State
cash_in_bank	$0.00
assets	$0.00
liabilities	$0.00
customer_count	0
Product
realization_rate	100.0 %
price_of_offer	$10,000.00
cost_to_fulfill	10.0 %
time_to_collect	10 Days
refund_period	14 Days
refund_rate	0.92 %
initial contract length/time to renew	365 Days
Renewals
churn_rate	50.03 %
price_of_renewal	$5,000.00
cost_to_sell_renewal	0.0 %
cost_to_fulfill_renewal	0.0 %
time_to_collect_renewal	1 Days
renewal_rate_of_renewals	30.0 %
Sales and Martketing
cost_to_sell	0.0 %
time_to_sell	5 Days
average_deals_per_sales_rep_per_month	1.0
Granular
granular	true
Inbound
media_spend	$15,000.00
Cost per thousand impressions	$9.94
Click-through rate	1.3 %
funnel_conversion_rate	2.0 %
time_to_market_inbound	10 Days
lead_to_customer_conversion_rate_inbound	15.0 %
Organic
organic_views_per_month	10000
organic_view_to_lead_conversion_rate	0.044 %
lead_to_customer_conversion_rate_organic	40.0 %
time_to_market_organic	30 Days
organic_cost_per_month	$0.00
Administration
transaction_fee	2.9 %
fixed_costs_per_month	$33,000.00
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	28.0 %
inflation_rate	2.0 %
time_max	1095 Days
number_of_shares	1,000,000 Shares
DCF Method
projection_period_dcf	498 Days
discount_rate	9.0 %
growth_rate	2.0 %
EBITDA Multiple Method
enterprise_multiple_ebitda	14.0
projection_period_ebitda	500 Days
P/E Method
pe_multiple	22.0
projection_period_pe	500 Days
Revenue Multiple Method
ev_revenue_multiple	7.0
projection_period_ev_revenue	500 Days

Outputs
Product and Acquisition
@expected_value_of_offer_price The average amount of money you actually collect from the client (after transaction fees).	$9,710.00
@cost_to_fulfill_dollars	$971.00
@cost_to_market_dollars	$247.47
@cost_to_sell_dollars	$0.00
@customer_acquisition_cost	$247.47
@expected_value_of_renewal_price	$4,855.00
@cost_to_fulfill_renewal_dollars	$0.00
@lifetime_value	$13,569.29
Renewals
@cost_to_sell_renewal_dollars	$0.00
@renewal_profit_per_customer_per_day	$4,855.00
@renewal_profit_per_customer_per_month	$147,640.55
Business Modelling
Granular
Inbound
@media_spend_per_day Amount spent on paid advertising per day.	$493.26
@lead_dot_inbound per day Number of new leads per day created from inbound efforts.	12.9 Leads
@lead_dot_inbound per month Number of new leads per day created from inbound efforts.	392.35 Leads
@cost_per_lead_inbound	$38.23
@c_dot_inbound per day rounded Number of new customers generated per month from inbound efforts.	1.94 Customers
@c_dot_inbound per month rounded Number of new customers generated per month from inbound efforts.	58.85 Customers
@cost_per_click	$0.76
@inbound_cost_per_customer Includes Cost to Sell	$254.87
Organic
@organic_views_per_day per day	328.84
@organic_views_per_month per month (input)	10000
@lead_dot_organic per day	0.14 Leads
@lead_dot_organic per month	4.4 Leads
@c_dot_organic per day rounded	0.06 Customers
@c_dot_organic per month rounded	1.76 Customers
@organic_cost_per_month (input)	$0.00
@organic_cost_per_day	$0.00
@organic_cost_per_lead	$0.00
@organic_cost_per_customer Includes Cost to Sell	$0.00
Blended
@blended_lead_dot per day Number of new leads created per month from both inbound and outbound efforts.	13.05 Leads
@blended_lead_dot per month Number of new leads created per month from both inbound and outbound efforts.	396.75 Leads
@outbound_lead_ratio Ratio of outbound leads to inbound leads.	0.0 %
@inbound_lead_ratio	98.89 %
@organic_lead_ratio	1.11 %
@blended_cost_per_lead Average cost per lead from both inbound and outbound methods.	$37.81
@blended_lead_conversion_rate Average conversion rate from both inbound and outbound methods.	15.28 %
@c_dot_blended per day rounded Average number of new customers per month from both inbound and outbound methods.	1.99 Customers
@c_dot_blended per month rounded Average number of new customers per month from both inbound and outbound methods.	60.61 Customers
@time_to_market_blended Average amount of time to generate a lead from both inbound and outbound methods.	10.0 Days
@cost_to_market_blended Average cost to generate a lead from both inbound and outbound methods.	$247.47
@customer_acquisition_cost	$247.47
@contribution_after_marketing	$8,491.53
@contribution_margin_before_marketing	90.0 %
@contribution_margin_after_marketing	87.45 %
@profit_per_customer_per_day	$339.66
@customer_acquisition_rate_per_day rounded	1.99 Customers
@customer_acquisition_rate_per_month rounded	60.61 Customers
@sales_reps_needed	61
Administration
@fixed_costs_per_day	$1,085.17
@fixed_costs_per_month (input) The average monthly fixed costs for the business. This includes rent, computers, founder salaries, engineer salaries, etc.	$33,000.00
@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.	498 Days
@fct_projection_period	$14,805.18
@int_fct_projection_period	$5,541,528.43
@terminal_value	$78,574,411.51
@int_pv_fcf_projection_period	$5,881,191.39
@DCF_enterprise_value	$84,455,602.90
@DCF_equity_value The Market cap of the company, derived using Discounted Cash Flow valuation method. Market cap is defined as Enterprise Value+cash-debt.	$84,455,602.90
@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.	$84.46
@ebitda_multiple_market_cap	$87,020,270.94
@ebitda_multiple_market_cap_fcf	$89,027,992.31
@pe_multiple_market_cap	$145,186,346.57
@ev_revenue_multiple_market_cap	$46,195,655.73
@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.	$408.16
@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.	2 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.	1 Month
@positive_total_cash_day	3 Days
@positive_total_cash_month	1 Month
@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	-$408.16
@return_on_starting_cash_day_365	0.0 %

Comments