How this model works
We estimate added demos from improving Visitor→Demo, then added customers from your demo win rate, then revenue from ARPA and margin. Churn reduces retained revenue over months, and the discount rate gives present value (NPV).
Aggressive assumptions lift caps so you can explore stretch scenarios. Use it to explore; decide with the conservative view.