ReTest Must Invoice 83,333 Subscriptions Per Month for Its €3M Valuation by@joachimblazer

ReTest Must Invoice 83,333 Subscriptions Per Month for Its €3M Valuation

German startup ReTest just raised €600K from High-Tech Gründerfonds (HTGF) ReTest sells subscriptions to its software testing tool to DevTesters and managers for €15 per subscription per month (€150 per year) At exit, ReTest must invoice an average of €1.3M / €15 = 83,333 subscriptions per month at exit for its €3M valuation. At exit ReTest trades at 4x trailing 12 months revenue at exit.
image
Joachim Blazer Hacker Noon profile picture

Joachim Blazer

German startup ReTest just raised €600K from High-Tech Gründerfonds (HTGF).

ReTest sells subscriptions to its software testing tool to DevTesters and managers for €15 per subscription per month (€150 per year).

Valuation

Assume that ReTest sold a 20% equity stake to HTGF.

Then ReTest is valued at €600K / 20% = €3M post-money.

How many subscriptions must ReTest invoice each month for its €3M valuation?

Exit

HTGF labels this investment as a seed round.

Assume that HTGF want to make 10x on its winners.

And that they need 2x to compensate for dilution.

Then HTGF wants to make 10 * 2 = 20x on its investment.

And ReTest needs a €3M * 20 = €60M exit value for its €3M valuation.

Revenue

Assume that ReTest trades at 4x trailing 12 months revenue at exit.

And that there is no cash and debt at exit.

Then ReTest needs an average of €60M / 4 / 12 = €1.3M in monthly revenue at exit for its €3M valuation.

Subscriptions

ReTest charges DevTesters and managers €15 per subscription per month.

Then ReTest must invoice an average of €1.3M / €15 = 83,333 subscriptions per month at exit for its €3M valuation.

DIY

Different assumptions?

Make a copy of the spreadsheet used for this post (File > Make a Copy…), put in your assumptions and draw your own conclusions.

Originally published at venturevalue.com on March 27, 2019.

Tags

Join Hacker Noon

Create your free account to unlock your custom reading experience.