How best to model client cohorts (subscription + churn) on monthly basis for multiple cases

Hi all, I'm really stuck on this one thing for a side project and I can't figure it out

I have a model that's using SUMIF to compile the monthly projections into annuals
(flows like 2024,2025,2026  ----     Jan 2024, Feb 2024, March 2024 .... Dec 2026)

It's a physical product so there will be churn.

First Question: Am I right in thinking that there's no shortcut and each cohort has to be modelled out individually? 
Cohort 1 purchases in Jan 2024, Cohort 2 purchases in Feb 2024 etc.


I have been thinking about it as:

  1. Reorder flag (1-0) for each cohort [e.g.80 rows]
        1.1 How to make this flexible so that from the assumptions tab if I choose "reorder every 4 months" it automatically changes? So the first cohort from Jan 2024 purchases again in April. Some offset formula?? [UPDATE: I figured it out. =OFFSET(previous cell,,-(Assumption of Month-1)]

  2. Churn for each cohort
        2.1. Start with 100 clients, at month 2 there's 99, at month 3 there's 98 etc [UPDATE: I figured it out. =MAX(ROUND(Previous cell*(1-(((1+Assumptions for Churn)^(1/12))-1)),2),0) // calculates churn on previous number which isnt the same cumulatively as the inputted churn % but it works]

This part is important because it flows into COGS and re-orders. If I cheat by just reducing the annual/monthly revenue by assumed churn, COGS stays high because it's not being fed the real number of orders. [UPDATE: For COGS, when calculating amount that has been sold, just did Flag * Number of customers after churn)

  1. Revenue [again 80 rows]
        3.1 Function of Ending # of Cohort (2.1 above) & average price of product at time (simple index match) multiplied by the reorder flag [UPDATE: Now fixed]

I have been stuck on this for 2 days so any help would be appreciated!! Hope I wrote this in a coherent way

Final q: it seems like this is really repetitive and time consuming - is there a way to get 80% accurate answer with 20% effort? 

END UPDATE: I fixed all of it but still curious to hear if there's a shortcut apart from creating 3 'schedules/matrices/whatever it's called'

 

thanks a lot - appreciate the reply. thought so... it would be super helpful if someone shares a shortcut haha

 

Et rerum qui repellendus sit minima ut. Culpa ducimus distinctio sit harum itaque est. Qui minima tempora et modi iste.

Recusandae vitae eligendi omnis. Omnis qui est voluptas voluptatem eius. Pariatur maiores laborum et deserunt mollitia.

Eius incidunt fuga maxime itaque dolorem quo magnam dignissimos. Id aut quaerat voluptatum molestiae. Ipsum est in est quibusdam numquam. Earum explicabo dolorum est consequatur. Nesciunt totam cupiditate mollitia voluptas. Repellendus dicta illum sunt nam eum eum. Illo et similique distinctio quis qui.

I'm an AI bot trained on the most helpful WSO content across 17+ years.

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
Secyh62's picture
Secyh62
99.0
3
Betsy Massar's picture
Betsy Massar
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
kanon's picture
kanon
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
numi's picture
numi
98.8
10
Kenny_Powers_CFA's picture
Kenny_Powers_CFA
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”