CAC + LTV + Payback Calculator
The four numbers every SaaS, e-commerce, and subscription operator runs daily. CAC, LTV, LTV:CAC ratio, and CAC payback period — plus NRR-adjusted LTV and the Tunguz magic number when you supply the inputs. Source-cited to David Skok and Bessemer.
Healthy
at current churn rate
With 110% NRR factored in. When net expansion exceeds churn, LTV is mathematically infinite.
- LTV:CAC ≥ 5 is excellent. Common gotcha: this often means you're under-investing in S&M and leaving growth on the table. If your magic number is also > 0.75, you should be spending more, not less.
View the TypeScript implementation on GitHub: packages/calc/src/customer-economics.ts · view tests
What this means
These four numbers together tell you whether your acquisition machine is working. Read them as a system, not in isolation. LTV:CAC alone misleads when NRR is dropping. CAC payback alone misleads when you have exceptional retention. Magic number alone misleads when CAC is understated. The combination — high ratio, fast payback, healthy magic number, NRR > 100% — is what every investor pattern-matches as "capital-efficient growth."
The most common operator failure mode in this math is understating CAC. Fully-loaded CAC includes salaries, content, sales tooling, conferences — not just paid media. If your "CAC" on the spreadsheet is just ad spend ÷ new customers, your actual CAC is typically 30–50% higher. The calculator will tell you the truth if you give it the truth; many operators don't.
Worked example
Mid-market B2B SaaS company, $200/month average price, 75% gross margin, 2% monthly churn, 110% NRR. Fully-loaded CAC of $1,200 per new customer. LTV (monthly) = $200 × 0.75 ÷ 0.02 = $7,500. LTV:CAC = $7,500 ÷ $1,200 = 6.25x (world-class). CAC payback = $1,200 ÷ ($200 × 0.75) = 8 months (healthy). NRR-adjusted LTV: monthly net expansion is 1.10^(1/12) − 1 ≈ 0.80%; effective decay = 2% − 0.8% = 1.2%; NRR-adjusted LTV = $200 × 0.75 ÷ 0.012 ≈ $12,500. The takeaway: at these unit economics, the company is meaningfully under-investing in S&M — every $1 of CAC returns $6+ over the customer lifetime, and that lifetime is structurally extending. The "ratio is too high" failure mode is real.
Frequently asked questions
The information and tools on this website are for general educational purposes only and do not constitute financial, investment, legal, or tax advice. Consult a licensed professional for decisions specific to your situation.