Business Valuation
Conservative
$30.3K
3x SDE + 1x ARR avg
Mid-Range
$43.2K
4x SDE + 1.5x ARR avg
Optimistic
$56.1K
5x SDE + 2x ARR avg
MRR
$2,769.42
$33,233.04 ARR
Annual Net Profit
$9,132.27
35.9% margin
Active Subscribers
81
25.9% churn
ARPU / LTV
$34.19
$821 LTV
October 2026 — Actual
2026 Year-to-Date
SDE Multiple Method
3–5x multiple is standard for subscription service businesses
Revenue Multiple Method
1–2x ARR is typical for small recurring-revenue businesses
Recurring Revenue Analysis (Expected)
Monthly Recurring Revenue
$2,769.42
From 81 active subscribers
Expected Monthly Expenses
−$511.73
Provider & processing fees
Expected Monthly Profit
$2,257.69
MRR minus expenses
Investment Highlights
Recurring Revenue Model
Predictable monthly income with 25.9% churn rate
Strong Profit Margins
35.9% gross margin with room for growth
Scalable Operations
Established systems, supplier relationships & processes
Loyal Customer Base
81 active subscribers generating consistent MRR
Growth Potential
Marketing, territory expansion & service diversification opportunities
Turnkey Business
Complete operational systems and proven track record
Disclaimer: This valuation is an estimate based on current financial data and standard industry methods. Actual sale price may vary based on market conditions, due diligence, and negotiation. Consult a professional business broker or M&A advisor for a formal valuation.