Skip to main content
Business Finance Hub

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.

Total S&M spend (incl. salaries) ÷ new customers in the period. Most operators understate this by 30–50%.

Average Revenue Per Customer per month — your subscription price for the average customer.

SaaS: 70–85%. E-commerce: 30–45%. Marketplaces: 55–75%.

B2B SaaS: 0.5–2%. SMB SaaS: 2–5%. B2C SaaS: 3–8%.

100% = flat. Top-quartile SaaS: 120–140%. World-class: 130%+.

Magic number inputs (optional)
LTV : CAC ratio
6.25x
Tier: World-class · LTV $7,500 · CAC $1,200
CAC payback
8.0 months

Healthy

Customer lifetime
4.2 years

at current churn rate

NRR-adjusted LTV
$12,473(10.39x LTV:CAC)

With 110% NRR factored in. When net expansion exceeds churn, LTV is mathematically infinite.

Recommendations
  • 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.
Advertisement

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.

Advertisement

Frequently asked questions

See methodology — how this tool is built and reviewed.

By Last verified

Founder & Editor, Bedrocka Tools

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.