Medium growth - low discount
Medium growth (~70% early, easing to high single digits) at a low (20%) discount rate.
Royalty PV
584.64
Terminal value PV
463.41
Equity equivalent
39.7%
vs. company value without royalty
Success probability
100.000%
Value lost to constrained growth (PV)
1009.00
Total economic cost (PV)
1593.64
Royalty PV + lost value
Assumptions & rationale
| Assumption | Value | Why this value |
|---|---|---|
| Starting revenue | 100.00 | |
| Royalty rate | 15.000% | |
| Royalty duration | 20 years | |
| Discount rate | 20.000% | 20% is the low end of the 20-40% startup range. |
| Valuation multiple | 5.000× | |
| Exit multiple | 5.000× | 5x final-year revenue, typical for a SaaS trade sale. |
| Commercialization probability | 100.000% | |
| Reinvestment rate | 50.000% | Half the royalty cash would otherwise have funded growth. |
| Investment efficiency | 100.000% | |
| Funding replacement rate | 0.000% | Cash-funded company, no external financing for growth. |
Revenue and royalty
Lost growth: revenue without vs. with royalty
The royalty removes cash the company would otherwise reinvest, so constrained growth drives the with-royalty revenue below the baseline. The gap is value lost beyond the royalty payments themselves.
Economic impact over time: royalty paid vs. revenue lost
Cumulative cash paid as royalty compared with cumulative revenue forgone to constrained growth. The forgone-growth cost compounds and typically overtakes the royalty payments themselves.
Discount-rate sensitivity: equity equivalent