Headline: Recommend +8% price increase on our Core SaaS plan to maximize 12‑month ARR while preserving retention
Executive summary (1 sentence): Modeling shows an estimated incremental net ARR of +$3.6M over 12 months from an 8% price increase on Core, assuming a modest 3.0% uplift in churn and a 2% conversion/upsell effect—see charts & sensitivity table.
Three supporting charts (described):
- Current ARR Waterfall — stacked bar by plan (Core, Pro, Enterprise) showing base ARR, churned ARR, upsell ARR (last 12 months) to show Core’s revenue concentration.
- Price vs. Revenue curve (modeled) — x-axis: % price change (-10% to +20%); y-axis: projected net ARR change at 12 months using base elasticity; highlights optimal region and breakeven point.
- Churn & New MRR projection by month (12 months) — two-line chart: modeled monthly churn rate after price change vs. baseline churn, and cumulative Net New MRR to show time-phasing of impact.
Estimated net ARR impact (12 months): +$3,600,000
Key assumptions:
- Base ARR (Core plan) = $45,000,000 annualized
- Proposed price increase = +8%
- Price elasticity of demand (Core) = -0.4 (i.e., 0.4% loss in volume per 1% price increase)
- Immediate gross churn increase = 3.0 percentage points for affected cohort in month 1, decaying linearly to +1.0 pp by month 6
- No change in new sales pipeline velocity except 2% fewer conversions; 1.5% uplift in ARPA from upsells
- Discounting and one-time refunds negligible
Sensitivity table (net ARR delta at 12 months):
Price elasticity (ε) | Net ARR change
-0.2 | +$6.0M
-0.4 (base) | +$3.6M
-0.6 | +$1.2M
-0.8 | -$0.9M
How ARR impact is calculated (data & formula):
Data required:
- Subscriber counts by cohort & plan (monthly)
- Monthly ARPA by plan
- Historical churn and new MRR by cohort
- Pipeline conversion rates and average contract length
- Elasticity estimates (from past price tests / cohort analysis)
Formulas:
- New ARPA = ARPA_base * (1 + price_change)
- Expected retention factor ≈ 1 + (ε * price_change) where ε is elasticity (negative)
- Projected ARR_t = Σ_cohorts [Subscribers_base_cohort * retention_factor_cohort_t * New_ARPA_cohort]
- Net ARR delta = Σ_t (Projected ARR_t - Baseline ARR_t) over 12 months (or simulate monthly and annualize)
- Include churn dynamics: subscribers_t = subscribers_{t-1}*(1 - churn_t) + new_signups_t
Most important assumptions:
- True elasticity for Core customers (drives volume loss)
- Churn uplift magnitude and duration after change
- Impact on new sales/pipeline conversion and upsell behavior
Risks & mitigations:
- Risk: Higher-than-expected churn → Mitigate with grandfathering (existing customers protected for 6 months), targeted retention offers for high-risk cohorts, and proactive CS outreach.
- Risk: Sales slowdown → Mitigate by pausing price increase for new signups until pipeline clears; offer time-limited grandfathered pricing for deals in negotiation.
- Risk: Competitive reaction → Monitor competitor pricing; prepare promotional campaigns and value messaging; run A/B test in a region before full roll-out.
Recommendation: Pilot +8% in a test cohort (10–20% of Core ARR) for 6–8 weeks, measure elasticity and churn uplift, then roll out with mitigations if observed metrics are within modeled ranges.