Plug in your MRR, annual growth, and NRR to get an instant, methodology-backed valuation estimate. Adjust in real-time and share your scenario.
Adjust the sliders to model different scenarios.
Your current committed monthly subscription revenue.
YoY MRR growth. > 100% = high-growth tier (10× multiple).
Revenue retained + expanded from existing customers. > 110% boosts your multiple.
Estimated Valuation
$840K
$120K ARR × 7.0× multiple
Annual Revenue (ARR)
$120K
$10K/mo × 12
Final Multiple
7.0×
7× base (NRR neutral)
Base Multiple
7×
Moderate growth (50–100%)
NRR Modifier
0×
Benchmark NRR (90–110%)
Multiples based on ARR: high growth (>100%) = 10×, moderate (50–100%) = 7×, early (<50%) = 5×. NRR >110% adds 1.5×; NRR <90% subtracts 2×. Reflects bootstrapped SaaS market benchmarks.
Key Drivers
Buyers pay 2× more for businesses growing above 100% YoY. Even moving from 40% to 55% growth unlocks a 5× → 7× jump.
NRR above 110% signals product-market fit and expansion revenue — the most powerful valuation driver in SaaS.
Self-reported MRR gets discounted. Buyers pay a premium for independently verified, source-connected financials.
Investors and buyers require deep financial forensics and verified data. Connect your metrics to ProofCap to generate an audit-ready valuation profile — backed by live Stripe MRR and Google Analytics cross-reference.
Verify Your Metrics with ProofCapRead-only API access · No billing data stored · Free to start
