LTV/CAC in this calculator is LTV from ARPU, margin and months, then the ratio to CAC. With 80 ARPU USD, 60 margin %, 18 months, 400 CAC USD, 8 expansion USD, 15 maintain USD the result is 1.85x | $738.00.
LTV = ARPU × margin × life + expansion × life − maintain × life. ratio = LTV / CAC. The formula uses CAC and ARPU.
1.85x | $738.00 is not a blog SaaS model. Another set of numbers gives 0.77x | $246.00, and a further set gives 3.23x | $1,680.00. Empty scenario fields do not change the result.
MRR bridge answers a different question. NRR does too. Here 80 ARPU USD, 60 margin %, 18 months, 400 CAC USD, 8 expansion USD, 15 maintain USD leave 1.85x | $738.00.
Type 80 ARPU USD, 60 margin %, 18 months, 400 CAC USD, 8 expansion USD, 15 maintain USD and click Calculate. Two more ready sets sit under the form: 0.77x | $246.00 and 3.23x | $1,680.00.
Other numbers on the same labels move the result. The first example gives 1.85x | $738.00.