Autonomic value intelligence
How much enterprise value is trapped inside the performance you have not fixed yet?
Model how incremental changes in growth, retention and margin could affect the value of the business. See the variables with the greatest leverage.
01 · Your current position
Build the baseline.
Use directional figures. This is an indicative model, not a valuation.
Opportunity scenario: +4 pts growth, +3 pts NRR and +2 pts gross margin.
Indicative enterprise-value opportunity£5,223,786
The difference between the current input scenario and a modestly improved operating case after one year.
Current case£12,378,5714.1× indicative multiple
→Improved case£17,602,3574.5× indicative multiple
This tool provides an indicative scenario for strategic exploration. It is not financial advice, a formal valuation or a prediction of sale value. The model deliberately exposes its assumptions so you can challenge them.
The model shows the value at stake.