← Every exhibit
Three-Year Performance and Financial Valuation Trajectory
| Commercial Performance Dimension | Year 0 (Legacy Per-Seat) | Year 1 (Migration) | Year 2 (Expansion) | Year 3 (Scaled Maturity) |
|---|---|---|---|---|
| Total Enterprise Accounts | 600 | 690 | 820 | 1,040 |
| Total Active Platform Users (Internal Adoption) | 12,000 seats | 28,500 users | 54,000 users | 88,000 users |
| Base Platform Accounts (50k MTEs @ \$12k) | 0 (All per-seat) | 260 (37.7%) | 270 (32.9%) | 290 (27.9%) |
| Growth Tier Accounts (250k MTEs @ \$30k) | 0 | 280 (40.6%) | 340 (41.5%) | 410 (39.4%) |
| Scale Tier Accounts (1M MTEs @ \$57k) | 0 | 115 (16.7%) | 155 (18.9%) | 230 (22.1%) |
| Enterprise Tier Accounts (5M MTEs @ \$107k) | 0 | 35 (5.0%) | 55 (6.7%) | 110 (10.6%) |
| Base Platform Fee Revenue | \$0 | \$8,280,000 | \$9,840,000 | \$12,480,000 |
| Tiered MTE Capacity Revenue | \$0 | \$18,800,000 | \$27,330,000 | \$42,660,000 |
| MTE Overage Add-On Revenue | \$0 | \$1,240,000 | \$4,850,000 | \$11,200,000 |
| Transitional Grandfathering Credits | \$0 | -\$1,850,000 | -\$420,000 | \$0 |
| Total Realized ARR | \$21,600,000 | \$26,470,000 | \$41,600,000 | \$66,340,000 |
| Average Revenue Per Account (ARPU) | \$36,000 | \$38,362 | \$50,731 | \$63,788 |
| Net Revenue Retention (NRR) | 102.0% | 116.5% | 126.8% | 134.2% |
| Gross Revenue Retention (GRR) | 84.0% | 90.2% | 93.4% | 95.1% |
| Customer Gross Margin % | 72.0% | 76.8% | 79.5% | 81.8% |
| Implied ARR Valuation Multiple | 5.5x | 7.0x | 8.5x | 10.0x |
| Enterprise Valuation | \$118,800,000 | \$185,290,000 | \$353,600,000 | \$663,400,000 |
Swipe or scroll horizontally if the table is wider than your screen.
Reference & Evidence
Source: Table from this essay. Sources and interpretation are given in the article.