Codetree.com: Offer Price / Payback Period Models
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
Still loading...
ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
Scenario Asking12345
2
Revenue $ 47,610.00 $ 47,610.00 $ 47,610.00 $ 47,610.00 $ 47,610.00 $ 47,610.00
3
Annual SDE $ 36,525.00 $ 36,525.00 $ 36,525.00 $ 36,525.00 $ 36,525.00 $ 36,525.00 Instructions
4
Multiple 3.50 3.25 3.00 2.95 2.80 2.50
Change green cells to find offer price, profit goal, and how many net new customers are required to hit goal.
5
Offer Price $ 128,000.00 $ 118,706.25 $ 109,575.00 $ 107,748.75 $ 102,270.00 $ 91,312.50
6
Monthly SDE $ 3,043.75 $ 3,043.75 $ 3,043.75 $ 3,043.75 $ 3,043.75 $ 3,043.75
Want USD? Change the below to $1.00
7
Customers808080808080
USD:CAD Exchange
$ 1.32
8
ARPU $ 49.59 $ 49.59 $ 49.59 $ 49.59 $ 49.59 $ 49.59
FE Commission
0.1
9
Net ARPU $ 38.05 $ 38.05 $ 38.05 $ 38.05 $ 38.05 $ 38.05
Read the original article here.
10
FE Commission $ 12,800.00 $ 11,870.63 $ 10,957.50 $ 10,774.88 $ 10,227.00 $ 9,131.25
11
Net to seller $ 115,200.00 $ 106,835.63 $ 98,617.50 $ 96,973.88 $ 92,043.00 $ 82,181.25
12
$ Change from seller's expectations
$ - $ 9,293.75 $ 18,425.00 $ 20,251.25 $ 25,730.00 $ 36,687.50
13
% Change from seller's expectations
0.00%7.26%14.39%15.82%20.10%28.66%
14
15
Profit Goal $ 300,000.00 $ 300,000.00 $ 300,000.00 $ 300,000.00 $ 300,000.00 $ 300,000.00
16
Customers to meet profit goal
658658658658658658
17
Customer multiple required
999999
18
19
Customers needed to be paid back
20
Purchase Price (CAD) $ 168,960.00 $ 156,692.25 $ 144,639.00 $ 142,228.35 $ 134,996.40 $ 120,532.50
21
Num Buying Partners333333
22
Contribution per buying partner (CAD)
$ 56,320.00 $ 52,230.75 $ 48,213.00 $ 47,409.45 $ 44,998.80 $ 40,177.50
23
New customers required371344317312296264
24
Net new customers / Month
30.9228.6726.4226.0024.6722
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
Loading...
 
 
 
Offer scenarios
Time to get paid back