NutriTrack SaaS · 12 de junio, 2026 · Reviewer: cs-cfo-advisor · Plan: 150.000 € en Google Ads + Meta Ads / 12 meses
| Métrica | Sin plan | Con plan |
|---|---|---|
| Burn mensual | 22.000 € | 34.500 € |
| Burn múltiple | 0.9x | 2.9x |
| Cash inicial | 280.000 € | |
| Canal | CAC | LTV | LTV/CAC | Payback | Estado |
|---|---|---|---|---|---|
| Google Ads | 850 € | 9.800 € | 11.5x | 3.4 m | ✓ Escalar |
| Meta Ads | 1.200 € | 9.800 € | 8.2x | 4.8 m | ✓ Escalar |
| Orgánico actual | ~420 € | 9.800 € | 23.3x | 1.7 m | ↑ No abandon |
| Escenario | Ronda | Dilución founders | Equity post-ronda |
|---|---|---|---|
| Plan financiado con caja | — (ninguna) | 0% | 72% |
| Seed si bear case fuerza raise | 500K€ @ 3M€ post | 16.7% | ~60% |
| Alternativa | Coste | ARR adicional est. | ROI 12m |
|---|---|---|---|
| Paid Ads (plan actual) | 150.000 € | 840.000 € (base) | 5.6x |
| Account Executive full-time | 45.000 € | ~180.000 € | 4.0x |
| Integración EHR | 80.000 € | ~120.000 € (año 2) | 1.5x (año 2) |
| Referidos + SEO | 20.000 € | ~60.000 € | 3.0x |
| Métrica | Hoy (120 cl.) | Base (400 cl.) | Bull (500 cl.) |
|---|---|---|---|
| Gross Margin | 76% | 78% | 80% |
| Net Revenue Retention | 108% | — (proyectado) | — |
| Churn mensual | 1.8% | ~1.5% (est.) | ~1.3% |
| ARR | 360.000 € | 1.200.000 € | 1.500.000 € |
| Escenario | Nuevos clientes | ARR nueva | Runway restante |
|---|---|---|---|
| Base (100% plan) | 280 | 840.000 € | ~8.1 meses |
| Bear (50% plan) | 70 | 210.000 € | ~3.8 meses |
| Bear + corte gasto (mes 3) | 70 | 210.000 € | ~11.2 meses |