INVESTOR-GRADE MONTE CARLO FINANCIAL SIMULATOR

10,000-Run Revenue & Valuation Probability Engine

Adjust growth parameters to model 12-month ARR, free lead volume, tripwire cashflow, and enterprise valuation outcomes up to $500M ARR.

SIMULATION PARAMETERS

Monthly Free Leads Captured25,000

$37 Tripwire Conversion Rate8.0%

Viral Referral K-Factor1.4x

$5k Retainer Enterprise Upgrades / mo12 Clients

PROJECTED 12-MONTH ARR (MONTE CARLO MEDIAN)

$17,507,400

Estimated Monthly Recurring Cashflow: $1,458,950 / mo

ESTIMATED ENTERPRISE VALUATION (15X MULTIPLIER)

$262,611,000