3

Forecasting

Revenue projections and scenario analysis

Revenue Forecast
Actual MRR with projected optimistic, base, and pessimistic scenarios

Optimistic (12mo)

$219,800

Projected MRR by May 2027

Base Case (12mo)

$182,700

Projected MRR by May 2027

Pessimistic (12mo)

$146,800

Projected MRR by May 2027

Key Assumptions
Adjust these assumptions to update your forecast projections
3%

Expected month-over-month MRR growth

3.2%

Expected monthly customer churn

1.5%/mo

Expected monthly ARPU increase

4%

Expected expansion revenue from upsells

5%/mo

Expected monthly growth in new signups