Coriolis · Investment Committee

Scenario Simulator

Five levers · in-browser
Base case reconciled to model

Runs entirely on this machine. No inputs leave your browser — nothing is sent to a server. Adjust freely.

Levers

Year-1 ARR growth 60%

40%70%

Growth decay (annual retention of growth rate) 0.78

0.650.90

Exit multiple (× forward ARR) 6.0×

4.0×10.0×

Cumulative dilution 18%

10%30%

Hold period 5 yr

4 yr7 yr

✓ Base defaults reconcile to model — MOIC 1.58×, IRR 9.6%, exit NTM ARR $183.1M

Does not clear 3× · MOIC below hurdle

MOIC

1.58×

IRR · 5-yr

9.6%

Exit enterprise value

$1,098M

Exit NTM ARR$183.1M

Exit-year ARR$156.0M

Fund ownership at exit (post-dilution)7.19%

Fund proceeds$79.0M

Invested$50.0M

Implied ARR path · $M

Export writes a single JSON file with your five lever settings and the computed outputs. Send it back to us and we drop your case straight into the model — nothing sensitive leaves your machine until you choose to share the file.

Engine · Simulator_Levers · live-tie B24:B26 · base reconciled 20 Jul 2026