Zenloop Must Invoice 11,000 NPS App Subscriptions per Month For Its €26M Valuation

Forex stock trading

In its Startup plan, German startup zenloop sells NPS app subscriptions to startups for €299 per month.

They just raised €5.3M ($6M) from Nauta Capital and others.

Valuation

Assume that zenloop sold a 20% equity stake to the investors.

Then zenloop is valued at €5.3M / 20% = €26M post-money.

Exit

Assume that this was a Series A.

And that the investors want to make 5x on their investment.

And that there will be 1 follow-up round of 20%.

Then zenloop must have a €26M * (5 / (1–20%)) = €165M exit value for its €26M valuation.

Revenue

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

And that there will be no cash and debt.

Then zenloop must have an average €165M / 4 / 12 = €3.4M in monthly revenue for its €26M valuation.

Subscriptions

Zenloop charges startups €299 per subscription per month.

Then zenloop must invoice €3.4M / €299 = 11,000 subscriptions per month for its €26M valuation.

For context: Germany had 357,000 small companies in 2018.

Originally published at venturevalue.com on March 1, 2019.


Zenloop Must Invoice 11,000 NPS App Subscriptions per Month For Its €26M Valuation was originally published in Hacker Noon on Medium, where people are continuing the conversation by highlighting and responding to this story.

Read about withdrawable no deposit bonus and make profit trading now