TokStrategy Market Value Calculator

Sanders Viopro Labs LLC • KPA - Keep People Alive

Updated baseline: $2.5M ARR and $1.5M hardware revenue

Inputs

ARR (USD)

Hardware Revenue (USD)

Software Multiple

Hardware Multiple

Strategic Premium (decimal)

Software Multiple

Hardware Multiple

Strategic Premium (decimal)

Software Multiple

Hardware Multiple

Strategic Premium (decimal)

Auto-calculate upgrade growth from pilot-to-scale model

Pilot Setup Fee (USD)

Pilot Monthly Fee (USD)

Pilot Months

Optional Training Fee (USD)

Expansion Properties (Post Pilot)

Annual Value Per Property (USD)

Execution Confidence (0 to 1)

Cross-Sell/Upsell Lift (USD)

Smart annual growth estimate: $0

Annual Growth Lift From Upgrades (USD)

Annual Risk/Cost Reduction (USD)

Upgrade Value Multiple

Board Summary Export

Summary export ready.

SVL-KPA Screen Reader

Voice Style

Screen reader ready.

Formula: Core Value = ((ARR x Software Multiple) + (Hardware Revenue x Hardware Multiple)) x (1 + Strategic Premium)

Upgrade Value = (Growth Lift + Risk/Cost Reduction) x Upgrade Value Multiple x Scenario Weight

Total Value = Core Value + Upgrade Value