📊 5-Year Cumulative ARR Compounding
Net Dollar Retention (NDR)
115.0% NDR
Single Cohort Value at Year 5 (from $1.2M start)
$2,098,808
Total Stacked ARR at Year 3
$4,665,000
Total Stacked ARR at Year 5
$11,842,510
SaaS Enterprise Valuation (at 8.5x ARR Multiple)
$100,661,335
📈 Net Negative Churn Superpower: When NDR exceeds 100%, each customer cohort grows in revenue over time without adding a single new customer.