TeacherPal İçin Hızlandırma

TeacherPal İçin Hızlandırma

robot-her-acidan-ok TeacherPal İçin Hızlandırma

2-jpg TeacherPal İçin Hızlandırma

 

Total 5–year revenue projection: $16.1M.year revenue projection: $16.1M.
Year 5 revenue: $7.56M.Year 5 revenue: $7.56M.
Total 5Total 5–year net profit: $2.1M+.year net profit: $2.1M+.
Expected exit valuation: $25M (~3.3x revenue Expected exit valuation: $25M (~3.3x revenue multiple).multiple).

Simple ROI (5 Years): ≈883%.Simple ROI (5 Years): ≈883%.
IRR (projection): ≈73%.IRR (projection): ≈73%.
NPV (@12% discount rate): ≈$2.46M.NPV (@12% discount rate): ≈$2.46M.
Payback period: ~2 years (based on cumulative cash Payback period: ~2 years (based on cumulative cash flow).flow).

Conservative: 40% annual growth, 20% subscriber Conservative: 40% annual growth, 20% subscriber conversion.conversion.
Base: 80% annual growth, 30% subscriber Base: 80% annual growth, 30% subscriber conversion.conversion.
Optimistic: 110% annual growth, 40% subscriber Optimistic: 110% annual growth, 40% subscriber conversion.conversion.

Production & Setup: 40% (~$200K).Production & Setup: 40% (~$200K).
R&D and Software Development: 30% (~$150K).R&D and Software Development: 30% (~$150K).
Marketing & Launch: 20% (~$100K).Marketing & Launch: 20% (~$100K).
Operations & Reserve: 10% (~$50K).Operations & Reserve: 10% (~$50K).
Target exit within 5 years via strategic acquisition or Target exit within 5 years via strategic acquisition or revenue revenue–based valuation.based valuation.
Alternative: Licensing / royalty Alternative: Licensing / royalty–based recurring based recurring income model.income model.
Expected exit valuation: $25M, investor’s 10% share Expected exit valuation: $25M, investor’s 10% share ≈ $2.5M.≈ $2.5M.

Translate The Web