Advanced · Goldie
Investment Analyzer
“Not just an ROI calculator. Enter the assumptions that actually decide whether a business, property or project is attractive — and see the four answers: how much can I make, how fast do I get it back, what if I'm wrong, and is it better than the alternative?”
— Goldie
Drives NPV — a euro later is worth less than today.
Investment score
94/100
Attractive
ROI
334.1%
IRR
43.6%
NPV
€306,165
Payback
3.6 yr
Cash-on-cash
23.9%
Cash flow yr 1
€34,662
Cumulative value
Multi-year projection
| yr | Revenue | EBITDA | Net | Cashflow | Cumulative |
|---|---|---|---|---|---|
| 0 | -€145k | -€145k | |||
| 1 | €300k | €80k | €46k | €35k | -€110k |
| 2 | €315k | €86k | €51k | €39k | -€72k |
| 3 | €331k | €92k | €57k | €43k | -€29k |
| 4 | €347k | €99k | €62k | €48k | €19k |
| 5 | €365k | €106k | €68k | €465k | €484k |
Scenarios
🔴 Bear
⚪ Base
🟢 Bull
Break-even & margin of safety
Break-even revenue: €183,333. Your forecast: €300,000. Revenue can fall ~38.9% before you hit break-even.
What could kill this?
Drag and watch the impact on your return.
ROI
334.1%
IRR
43.6%
NPV
€306k
What if you didn't invest?
🏢 This investment
€629,405
📈 Passive at 7.0%
€203,370
Extra value created: €426,035
Email me this analysis + the next lesson
Your numbers stay on your device. We'll email you back to your spot + one short lesson to go further.
Done exploring? 🌲
Nice work — your progress is saved. Pick what's next.
⚠️ Educational only · not investment advice · simplified model (depreciation ≈ CAPEX, annual debt amortization, tax on positive profit only)