Growth : Model

Scalable Growth Engine & Unit Economics

Growth

Model

This is a forward looking model built on conservative and clearly stated assumptions. It is not a forecast of guaranteed results but a realistic early stage projection designed to show how AVX scales when the underlying drivers behave as expected.

1. Assumptions Assumption block

The following variables are estimates and each of them is stress tested in the scenario analysis.

  • Product scope: All 8 products, all segments
  • SaaS adoption volume: 275–360 customers/year
  • CPQ project volume: 40–60 projects/year
  • Average CPQ fee: $4,000–$18,000 depending on vertical
  • TryToBuy per-product cost: $500–$800
  • Roomlify enterprise setup: $4,999
  • SeeTryBuy Viewer adoption: 70 annual clients
  • Demo volume target: 20–25 per month
  • Demo-to-paid conversion: 20–30 percent
  • CAC scaling: $180 → $350 as paid ads increase
  • Customer lifetime: 14–20 months
  • GTM budget: $100K
  • Multi-vertical expansion: Furniture, rugs, flooring, yachts, jewelry, glasses, apparel, bikes, outdoor, etc.
  • AI Visual Pipeline: 2D to 3D generation capacity improves model production speed by 40–60 percent
  • AI Virtual Try-On Engine: Image and video based try-on generation improves realism and lowers manual editing cost
  • AI Recommendation Systems: Product suggestion and guided selling flows increase SaaS conversion rates
  • AI-assisted CPQ Automation: Automatic variant generation reduces engineering workload per project

$1.31M – $1.77M

Revenue composition combines SaaS subscriptions, CPQ enterprise projects, and add-on services across multiple verticals.

SaaS Revenue
$508K - $741K
Recurring subscription revenue
CPQ + Enterprise
$690K - $910K
Project-based revenue
Add-on Revenue
$120K
Setup fees and services
Total Customers
275–360 SaaS + 40–60 CPQ
Multi-vertical distribution

2. Growth Engine

This section explains how AVX's growth mechanism operates. Assumptions establish the foundation. The Growth Engine shows how that foundation works operationally.

2.1 Growth Flywheel (How the system compounds)

AVX's growth is not a linear sales funnel. Thanks to its multi-module structure, every new customer makes it easier and cheaper to acquire the next. The flywheel consists of five steps:

  1. High-intent demos Brands come from outbound, inbound and partner channels. Each is routed into the demo flow of the AVX module relevant to its vertical.
  2. Multi-product initial conversion A customer usually starts with a single product, but once they see the ecosystem they expand into a second and third module. This drives ARPC growth organically.
  3. Measurable operational and revenue impact Brands rapidly observe direct KPI impact such as higher conversion, lower return rates, reduced content costs and engineering or sales savings.
  4. Proof, references and vertical credibility Successful implementations turn into case studies and create trust for other brands in the same vertical.
  5. Viral and partner-driven acquisition Existing customers and partner agencies bring new brands into the ecosystem. This reduces CAC and accelerates the flywheel.

Core flywheel dynamic: More customers → lower CAC → higher LTV → faster growth.

2.2 Value Equation (Customer Level ROI)

The value AVX creates for customers comes from multiple operational improvements rather than a single factor. ROI therefore varies by segment and use case rather than being defined by one fixed ratio.

Value created per customer =
+ (Increased revenue from higher conversion)
+ (Reduced return rates)
+ (Reduced content production costs)
+ (Reduced engineering and sales effort via automation and CPQ)
+ (Shorter decision cycles via AI powered visualization)
– (AVX subscription and setup fees)

This value structure appears across all AVX modules. TryToBuy increases conversion, Carpetify and Floorify reduce returns, SeeTryBuy lowers content and sales costs, Yachtify and Roomlify shorten decision cycles for high-value products, Wallsfy and Artlify reduce the need for content production.

AI acceleration is now a core contributor across the ecosystem. AI shortens decision cycles, improves product discovery, reduces modeling and content costs, and increases the scalability of CPQ workflows. As a result, AI strengthens every layer of the value model.

Without using specific ratios, the bottom line is: For most customers, the total economic value AVX generates is significantly higher than its cost. This explains AVX's high LTV and strong LTV to CAC performance.

2.3 Growth Levers (What accelerates the model)

AVX's growth accelerates through five core levers. Together, they increase ARR with much higher efficiency.

  1. Qualified demo volume Targeted demo flow by segment expands the number of prospects entering the flywheel.
  2. Demo to paid conversion rate A few points of improvement in conversion yield much higher ARR with the same demo volume.
  3. ARPC and multi-product expansion Customers expand into second and third modules over time. This grows ARR without acquiring new customers.
  4. Churn and customer lifetime Because the products create direct KPI impact, churn remains low. Even a few extra months of lifetime increase LTV without additional CAC.
  5. Channel mix and CAC efficiency Outbound, inbound, partner agencies and e-commerce platform partnerships together keep CAC at an efficient level.
  6. AI-driven expansion efficiency AI reduces cost and time in modeling (2D to 3D), improves demo realism, enhances try-on experiences, and automates configuration tasks. This increases conversion and retention with no proportional increase in cost.

When these five levers work together, AVX achieves: lower CAC, higher LTV, shorter payback, faster ARR growth.

3. Unit Economics

ARPC: Average Revenue Per Customer

ARPC = ARR divided by total customers. With $1.31M–$1.77M ARR across 275–360 SaaS customers and 40–60 CPQ projects, this corresponds to a $240–$320 MRR equivalent range.

LTV: Lifetime Value

LTV = ARPC multiplied by average customer lifetime. With 14–20 months, this produces an LTV range of $3,360–$6,400.

CAC: Customer Acquisition Cost

CAC = paid ads spend plus demo cost plus SDR cost, divided by the number of new customers. As we scale paid acquisition, CAC increases from $180 to $350.

LTV, CAC and Payback

Unit Economics
LTV Range
$3,360 - $6,400
Strong value for scaling stage
CAC Range
$180 - $350
Scaling from organic to paid
LTV to CAC Ratio
11x - 18x
Above typical global VC benchmarks
Payback Period
2 - 3 months
Ideal payback window for scaling
LTV and CAC View Comparative Values
LTV
$3,360 - $6,400
CAC
$180 - $350

Note: Our LTV:CAC ratio remains strong (11x–18x) even as we scale paid acquisition. The $100K GTM budget enables systematic customer acquisition while maintaining excellent unit economics.

4. Sensitivity Analysis (Scenario Based View)

Four structured scenarios are used: base, best, aggressive, and worst case. Each adjusts customer and project volumes while keeping core assumptions constant.

Scenario Description ARR Range
Base Case 275 SaaS customers + 40 CPQ projects $1.31M
Best Case 350 SaaS customers + 60 CPQ projects $1.92M
Aggressive Case 500 SaaS customers + 80 CPQ projects $2.7M+
Worst Case 180 SaaS customers + 25 CPQ projects $740K - $900K

Even the worst case scenario ($740K–$900K) represents strong performance for an early-stage multi-product platform. The base case ($1.31M) is conservative and data-driven.

5. Growth Driver Breakdown (SaaS and CPQ growth drivers)

Revenue is driven by two main engines: recurring SaaS subscriptions and high-value CPQ projects. Each engine has its own growth drivers and market dynamics.

5.1 SaaS Growth Drivers

  • Carpetify: Global rug and carpet market with regional expansion and e-commerce adoption
  • Floorify: Multi-material flooring visualization (wood, tile, laminate, vinyl) with B2B and retail channels
  • Wallsfy: Wall coverings and wallpaper configurator targeting interior design and retail segments
  • Artlify: Art and decor visualization with strong Shopify and Etsy integration for creator-led growth
  • SeeTryBuy Viewer: Universal viewer adoption across e-commerce platforms as a standard tool
  • Roomlify SaaS: Room planning and design tool for interior designers and retailers
  • AI-based visual enhancement: AI-based visual enhancement and try-on generation increases conversion and reduces content creation cost

5.2 CPQ Growth Drivers

  • Furniture configurators: Custom furniture manufacturers with complex product options
  • Yachtify: Premium yacht configurator serving the luxury maritime segment
  • TryToBuy multiverse: Jewelry, eyewear (glasses), and apparel try-on experiences
  • Roomlify Enterprise: Enterprise-level room planning and space design solutions
  • Door and window configurators: Building materials and home improvement verticals
  • Bike and motorcycle configurators: Vehicle customization for manufacturers and dealerships
  • Outdoor, kitchen, and garden: Outdoor furniture, kitchen design, and landscaping solutions
  • Home appliances: Kitchen and home appliance configurators for manufacturers
  • Modular houses: Prefab and modular construction visualization tools
  • Industrial equipment: B2B industrial machinery and equipment configurators
  • AI Variant Generation: Automatic creation of materials, colors, modules and combinations reduces engineering workload for CPQ projects

6. GTM Impact and Leverage (Marketing and sales multipliers)

The $100K go-to-market budget is designed to create multiplicative effects across all products and verticals. Key leverage points include regional sales teams, creator-led marketing, and strategic partnerships.

  • $100K marketing budget impact: Expected to drive +80 SaaS customer uplift and +15 CPQ project uplift through paid ads, content marketing, and SEO
  • Regional Account Executives (AEs): EU and North America focused teams to improve conversion rates and shorten sales cycles
  • Creator-led marketing: Influencer and creator partnerships to accelerate TryToBuy (jewelry, glasses, apparel) adoption
  • E-commerce partnerships: Shopify, Wix, WooCommerce integrations to drive SeeTryBuy Viewer and Artlify adoption
  • Agency partnerships: Interior design and marketing agencies as distribution channels for CPQ growth
  • Yacht and maritime partnerships: Marina and yacht broker partnerships to expand Yachtify reach
  • SEO and content strategy: Vertical-specific content for Roomlify and Floorify to capture organic search traffic
  • AI-enhanced demos and product visuals: AI-enhanced demos and product visuals significantly increase demo-to-paid conversion, improving efficiency of the GTM budget

GTM Leverage Summary: The GTM budget is not evenly distributed—it is focused on high-ROI channels (paid ads, partnerships, creator networks) that create compounding effects across all 8 products and 10+ verticals.

7. 12-24 Month Outlook (Year 2 projection and growth rationale)

Based on current trajectory, market feedback, and product-market fit signals, AVX Reality is positioned for strong Year 2 growth. The following projection assumes continued product development, GTM execution, and market expansion.

Year 2 Estimated ARR

$2.2M – $3.4M

Key reasons for Year 2 growth:

  • CPQ project volume doubling: From 40–60 projects in Year 1 to 80–120 projects in Year 2 as brand recognition and case studies accumulate
  • SaaS global adoption: Expansion beyond initial EU/NA markets into APAC and LATAM regions, with localized pricing and partnerships
  • SeeTryBuy Viewer becoming a standard: Widespread adoption as a default e-commerce tool, similar to how chatbots became standard in the 2010s
  • Marketplace and platform integrations: Deep integrations with Shopify, Wix, WooCommerce, and other platforms create network effects and distribution scale
  • AI-driven modeling and configuration workflows: AI-driven modeling and configuration workflows accelerate production and reduce cost, enabling faster vertical expansion

8. Strategic Interpretation (Key messages)

The model highlights the following five key messages.

  • AVX is not a single product company. Eight products create eight distinct revenue streams.
  • Most of the revenue comes from recurring SaaS subscriptions.
  • CPQ projects provide an additional growth engine that strengthens ARR.
  • LTV is high and CAC is low, with a payback period of 1 to 2 months.
  • Revenue projections are not aggressive. They are rational and data driven.

9. Risk and Mitigation

The multi-product structure, sales cycles and pricing dynamics introduce specific risks. The table below summarizes the key risks and corresponding mitigation actions.

Risk Description Mitigation
Execution risk Multi product structure can increase operational complexity Standardize all modules around the AVAC Framework
Sales cycle risk CPQ projects in the enterprise segment may have long sales cycles Broaden the pipeline and increase opportunity count through partner channels
Pricing sensitivity Smaller SaaS customers can be price sensitive Use tiered pricing with a low entry barrier and expansion paths
Tech complexity 3D, AR and AI stack has high technical complexity Standardize around a single 3D pipeline and a single AI core
AI reliability and output quality Some AI 3D or try-on outputs may require manual refinement Human-in-the-loop QA and continuous model fine-tuning using real customer datasets

10. Summary (Three structural pillars)

Not suitable for mobile use

Please use a desktop computer or tablet.

Visualization. Experience. Personalization.
For digital commerce.