Overview

This is a very simple-to-use and understandable SaaS financial model. It has four basic pricing tiers. The user can configure subscriber assumptions and OpEx in a way that anyone can figure out and input accurately without messing up much. COGS is defined as a percentage of total revenue only per year.

The model does drive down to EBITDA and cash flow as well as has a basic DCF Analysis and terminal value.

Subscriber Inputs:

  • Up to 4 tiers
  • Start month
  • Starting sub count
  • Average monthly value per subscriber per tier
  • Monthly CAGR of subscribers per tier
  • One-time setup fee per tier
  • Average monthly churn rate per year per tier


Advanced KPI metrics are derived from the pro forma on a monthly basis. This is possible because the total Sales and Marketing costs per year are definable and measuring that against the total added subscribers per month results in a CaC. Also, the churn rate allows for an average life of a subscriber and the resulting revenue in that time to be calculated as well as the LTV to CaC ratio.

This is a very simplified model that was built to be a quick tool to use for any business that has month-to-month subscriber pricing tiers. One sensitivity analysis that is shown is the valuation per a given run rate based on final year run rate x a sales multiple.


Reviews Add a review
No reviews yet

More From smarthelping

Browse our top rated business templates. See All
Vending Machine Startup Financial Model: Bottom-Up Scaling
167
0
 This is a bottom-up vending machine financial model that includes seasonality assumptions and very clean assumptions for adding more vending…
Training Tracker: HR Tool
119
0
 This tool is designed to help HR managers track the completion of various training exercises and/or other requirements that staff…
Flat Fee Money Lending Business Financial Model
349
0
 There are all kinds of money lending businesses, this specific model focuses on one that charges a flat fee per…
Mixed-Use Real Estate Financial Model: 10 Year
308
0
 Mixed-use real estate simply means a property that has different sections or square footage rented out for different purposes. For…
Break Even Analysis: Excel Template
252
0
 This is a break-even analysis that goes a bit deeper. You can use it for any period (monthly/yearly/quarterly) or what…
See All