Startup Valuation Monte Carlo Simulator

1. Revenue Metrics

Current Monthly Recurring Revenue (USD)

Growth Rate Mean (Monthly, e.g., 0.10 = 10%)

Growth Rate Std Dev

Growth Rate Decay (e.g., 0.95)

Churn Rate Mean (Monthly, e.g., 0.03 = 3%)

Churn Rate Std Dev

Gross Margin (e.g., 0.75 = 75%)

OpEx Ratio Mean (as % of gross profit, e.g., 0.60 = 60%)

OpEx Ratio Std Dev

Discount Rate Mean (Annual, e.g., 0.25 = 25%)

Discount Rate Std Dev

Terminal Growth Rate (Annual)

Revenue Multiple Mean

Revenue Multiple Std Dev

Exit Multiple Mean

Exit Multiple Std Dev

Number of Simulations

Time Horizon (Months)

Random Seed (optional, leave empty for random)

Growth-Churn Correlation

Multiple-Discount Correlation