Revenue Scenario Simulator
Model conservative, base, and optimistic revenue scenarios side by side. Compare MRR trajectories, customer growth, and churn impact across 12-24 months.
Current Metrics
Scenario Parameters
Conservative
Base Case
Optimistic
MRR Trajectory
Scenario Comparison
| Metric | Conservative | Base Case | Optimistic |
|---|---|---|---|
| MRR at End | $34.5K | $84.5K | $237.9K |
| ARR at End | $414.0K | $1.0M | $2.9M |
| Total Customers | 138 | 322 | 865 |
| Total Revenue Earned | $494.3K | $822.4K | $1.6M |
| Revenue Lost to Churn | $30.8K | $31.5K | $28.3K |
Best vs Worst Case Delta
$203.4K
MRR difference between optimistic and conservative
Most Likely Range
$34.5K - $237.9K
Expected MRR range at month 12
Model revenue scenarios with live data
Connect your Stripe account to auto-populate metrics and track scenarios against actuals.
Start FreeHow It Works
Set Your Baseline
Enter current MRR, customer count, and average revenue per account to establish your starting point.
Define Scenarios
Adjust growth, churn, and pricing parameters for conservative, base, and optimistic outcomes.
Compare Outcomes
See MRR trajectories, ARR endpoints, and revenue impact across all three scenarios instantly.
Who Should Use This
Founders Planning Fundraising
Show investors your range of outcomes with data-backed scenarios that demonstrate market understanding.
Finance Teams Budgeting
Build revenue forecasts with confidence intervals to set realistic hiring and spending plans.
Board Presentations
Present best, expected, and worst-case outcomes to frame strategic decisions and resource allocation.
Frequently Asked Questions
What is revenue scenario planning?
Revenue scenario planning is the process of modeling multiple possible revenue outcomes based on different assumptions about growth, churn, and pricing. By comparing conservative, base, and optimistic scenarios side by side, you can understand the range of likely outcomes and plan accordingly. Use it alongside the revenue forecast calculator for detailed projections.
How do I set realistic scenario parameters?
Start with your actual trailing 3-month averages for growth and churn as the base case. For conservative, assume growth drops by 30-50% and churn increases by 25-50%. For optimistic, assume growth improves by 30-50% and churn drops by 25-50%. See our scenario planning guide for frameworks used by top startups.
How does churn impact revenue scenarios?
Churn compounds over time, making its impact much larger than it appears monthly. A 5% monthly churn rate means you lose 46% of customers annually. Even small differences between scenarios (2% vs 5% churn) create massive revenue gaps over 12-24 months. Calculate your burn rate to understand how revenue scenarios affect your runway.
How often should I update revenue scenarios?
Update scenarios monthly with actual data. As you accumulate more months of data, your base case should become more accurate. Revisit scenario assumptions whenever there is a significant change: new product launch, pricing change, market shift, or major customer win/loss. Read our early-stage revenue forecasting guide for best practices.
What is ARPA and why does it matter?
ARPA (Average Revenue Per Account) is your total MRR divided by your number of customers. It matters for scenario planning because price adjustments directly impact ARPA and therefore your overall revenue trajectory. Even a 5-10% ARPA increase can dramatically change your revenue outcome over 12-24 months, especially when combined with healthy growth rates. Model pricing scenarios with the runway calculator to see how ARPA changes affect your timeline.
Related Tools
Revenue Forecast Calculator
Project future revenue with growth models and seasonal adjustments.
Runway Calculator
Calculate how many months of runway you have based on burn and revenue.
Burn Rate Calculator
Calculate gross burn, net burn, and cash runway projections.
Profitability Calculator
Calculate break-even point and profit margins for your business.
Model Revenue Scenarios with Live Data
Connect Stripe and auto-populate your metrics for real-time scenario modeling and tracking.