Sensitivity Analyzer
VC / Startup ReturnsWhich assumptions
drive your return?
Enter your model assumptions. We calculate MOIC and rank every input by how much it moves your return — so you know exactly where to focus.
Model Inputs
Year 1 Revenue
$500,000$100,000$10,000,000
Annual Growth Rate
80%10%300%
Gross Margin
65%10%95%
Exit Year
5yr2yr10yr
Exit Multiple
6x1x20x
Initial Investment
$1,000,000$100,000$10,000,000
Equity Stake
20%1%100%
⬡
Results will appear here