ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Current market cap1557GP933.8Estimate MC1557
2
Rev 2023E830retained700.3Growth portion0.0%
3
Projected growth50%churned233.4
4
Rev mature1,245marketing spend315.1
5
Profit margin75%
Other op expenses
373.5
6
Retention75%Op income245.1
7
Payback period1.35
8
Other op expenses %GP40%new GP933.8
9
Growth0%growth0%
10
Multiple 6.4
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100