LIVE MODEL
RUNWAY12m+EBITDA M12+27.5%CASH M12£1.29mGROSS MARGIN30.0%EBITDA MARGIN10.0%DSO45dDPO30dREV GROWTH3.0%/moOPENING CASH£600kBAL CHECK£0 ✓CASEBASEIRR18.4%

Tools · Probability Forecaster

Stop asking for the number.Ask how likely it is.

Describe three drivers as ranges, type in your target, and let the model run five thousand possible years in your browser. In thirty seconds you have a realistic floor and ceiling, the odds of hitting plan, and one honest sentence about how brave your plan really is.

RUNS ENTIRELY IN YOUR BROWSER · NOTHING IS SAVED UNLESS YOU ASK US TO EMAIL IT

Describe the uncertainty

EBITDA = volume × price × gross margin, less fixed operating costs.

Volumeunits / year
Price£ per unit
Gross margin%
Operating costs£ / year · fixed
Your target: annual EBITDA£

Change any input and the model re-runs automatically. Triangular uses your most-likely value as the peak; uniform treats the whole range as equally likely; normal centres on most likely with the range as ±2 standard deviations.

THE THIRTY-SECOND ANSWER

Running the first 5,000 futures…

P10 · floor

—

P50 · midpoint

—

P90 · ceiling

—

P(hit target)

—

P(loss)

—

ANNUAL EBITDA · 0 FUTURES

Bars between P10 and P90 are highlighted. Red bars are futures where EBITDA is negative. PLAN is your most-likely case with every driver at its most-likely value.

WHAT MOVES THE ANSWER · SWING AROUND THE PLAN, ONE DRIVER AT A TIME

Volume
£320k
Gross margin
£160k
Price
£112k

The biggest swing at the top is the assumption worth arguing about. A tornado still flexes one driver at a time; the histogram above is what happens when they all move together.

Take it with you

We will email you the inputs, P10 / P50 / P90, the chance of hitting your target and the plan percentile, exactly as shown above.

How it works

Instead of one guess, run five thousand.

This is the idea from the Monte Carlo talk, applied to a year of your P&L. It is deliberately simple: three drivers, no correlation between them, no seasonality. That is enough to show the thesis. The real version of this for your business has correlated drivers, a monthly cash view and your actual history behind the ranges.

01

Describe the uncertainty

Give each driver a low, most likely and high instead of one number. Pick the shape if you have a view; triangular is a good default.

02

Run 5,000 futures

Each run draws every driver at once and works out the year. The histogram is the shape of everything the model thinks could happen.

03

Read the distribution

P10, P50 and P90 give you a defensible range. The target line turns "will we hit plan?" into a percentage. The plan line shows how brave your base case really is.

A thinking tool, not a crystal ball. The output is only as good as the ranges you feed it. · All tools · Training and resources