GrowthCalculator - Original Minds

Growth & Valuation Calculator

Currency symbol (€, $, £,…)

What this does

A numbers-first bridge from choice-led growth (Customers × Frequency × Price) to EBITDA and Enterprise Value (EV). Add optional efficiency levers (COGS/OPEX) and multiple expansion to model exit outcomes.

Baseline (BEFORE)

Revenue (last 12 months)

COGS (% of revenue)

OPEX (% of revenue)

Exit multiple (BEFORE) (EV/EBITDA)

Exit multiple (AFTER) (EV/EBITDA)

EBITDA margin (BEFORE) (auto)

EBITDA (BEFORE)€0

Enterprise Value (BEFORE)€0

EBITDA is computed as: Revenue × (1 − COGS% − OPEX%). Directional model.

Choice-Led Growth Levers (Revenue)

Customers (penetration) change %

Frequency / retention change %

Price realization change %

Revenue multiplier 1.00×+0.0%

Revenue (AFTER growth)€0

Δ Revenue€0

Revenue change %+0.0%

Efficiency Levers (COGS & OPEX)

Optional levers to model EBITDA improvement. These adjust the baseline COGS% and OPEX% by a % change. Example: COGS 65% with -5% change → 61.75%.

COGS % change (e.g., -5 reduces COGS%)

COGS% AFTER: 0.00%

OPEX % change (e.g., -5 reduces OPEX%)

OPEX% AFTER: 0.00%

EBITDA margin (AFTER) (auto)

EBITDA (AFTER)€0

Enterprise Value (AFTER)€0

Δ EBITDA€0

Δ Enterprise Value (EV)€0

Before vs After (Delta)

Revenue Growth €0 +0.0%

EBITDA Growth €0 +0.0%

Valuation (EV) Growth €0 +0.0%

% change is calculated vs BEFORE (shows “new” when BEFORE is zero).