際際滷

際際滷Share a Scribd company logo
Appendix
Industry pricing analysis:
Retention rate for contract = 1  0.02*12 = 0.76
Retention rate for non-contract = 1  0.06*12 = 0.28
Industry
Contract No contract
Retention rate 0.76 0.28
Price $ 52 $ 52
Variable cost $ 30 $ 30
Contributing margin $ 22 $ 22
Interest rate, i 5% 5%
AC $ 370 $ 370
LTV $ 540.34 $ (27.14)
Option 1:
Acquisition cost for virgin 
Sales commission per person = $ 30
1 year marketing cost = $60 million / 1 million customers = $60
Handset cost = $80 * (225-150)/225 = $27
Total acquisition cost = $117
Price to be charged from customer = $52*(1-6/29) = $41
CCPU = 45% of revenues
Option 1
Contract
Retention rate 0.76
Price $ 41
Variable cost $ 19
Contributing margin $ 23
Interest rate, i 5%
AC $ 117
LTV $ 821.93
Option 2:
Price to be charged from customer = $52*(1-0.125) = $41
Discount in peak hours = 12.5% (Assumed)  It can be lower also and reduce the contributing margin.
Option 2
Contract
Retention rate 0.76
Price $ 46
Variable cost $ 20
Contributing margin $ 25
Interest rate, i 5%
AC $ 117
LTV $ 918.85
Option 3:
Option 3
No contract
Retention rate 0.28
Price $ 13
Variable cost $ 6
Contributing margin $ 6.93
Interest rate, i 5%
AC $ 117
LTV $ (8.67)
Sensitivity analysis for option 3:
Option 3
Sensitivity Analysis
No contract
Retention rate 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28
Price $ 13 $ 18 $ 20 $ 22 $ 24 $ 30 $ 50 $ 63
Variable cost $ 6 $ 8 $ 9 $ 10 $ 11 $ 14 $ 23 $ 28
Margin $ 6.93 $ 9.90 $ 11.00 $ 12.10 $ 13.20 $ 16.50 $ 27.50 $ 34.72
Interest rate, i 5% 5% 5% 5% 5% 5% 5% 5%
AC $ 117 $ 117 $ 117 $ 117 $ 117 $ 117 $ 117 $ 117
LTV $ (8.67) $ 37.62 $ 54.76 $ 71.90 $ 89.05 $ 140.48 $ 311.90 $ 424.46
Price per min $ 0.063 $ 0.09 $ 0.10 $ 0.11 $ 0.12 $ 0.15 $ 0.25 $ 0.32
Breakeven analysis:
AC $ 117
Number of minutes per month (Average) 200
Price charged 200*P
Cost to company 0.45*200*P
Profit 0.55*200*P
Industry BE months = Virgin's BE months 16.8 months
P per min $ 0.063
Contractual price ($52/417) $ 0.12
Perceived price ($52/200) $ 0.26
Breakeven months 16.8 months 3 months 3.36 months* 4 months 6 months 10 months 12 months
P per min $ 0.063 $ 0.35 $ 0.32 $ 0.27 $ 0.18 $ 0.11 $ 0.09
*The churn rate for non-contract plan is 6% and based on this we have assumed that 1 person will use
Virgins plan for 3.36 months (12*0.28).
Value based pricing:
Variable cost = 6.4 cents per min
Perceived value = 32 cents per min
Market penetration = 9 cents per min
Market Skimming = 12 cents per min

More Related Content

Similar to Virgin case analysis (20)

Customer Lifetime Value
Customer Lifetime ValueCustomer Lifetime Value
Customer Lifetime Value
JY Chun
Profit blueprint
Profit blueprintProfit blueprint
Profit blueprint
ActiveCanvas Digital Marketing
American Eagle presentation
American Eagle presentationAmerican Eagle presentation
American Eagle presentation
Syed Mohammad Ashiqullah
proforma sample
proforma sampleproforma sample
proforma sample
Kelvin Xuna
ACG_Cup_-_Valuation
ACG_Cup_-_ValuationACG_Cup_-_Valuation
ACG_Cup_-_Valuation
Ike Ekeh
The Cost Of Production - Dealing with Cost - Explicit and Implicit Cost - Eco...
The Cost Of Production - Dealing with Cost - Explicit and Implicit Cost - Eco...The Cost Of Production - Dealing with Cost - Explicit and Implicit Cost - Eco...
The Cost Of Production - Dealing with Cost - Explicit and Implicit Cost - Eco...
FaHaD .H. NooR
AIA2019 - Rick Rasmussen - Startup Financials
AIA2019 - Rick Rasmussen - Startup FinancialsAIA2019 - Rick Rasmussen - Startup Financials
AIA2019 - Rick Rasmussen - Startup Financials
European Innovation Academy
2013 Tax Lien Year in Review - VADAR Systems for NTLA
2013 Tax Lien Year in Review - VADAR Systems for NTLA2013 Tax Lien Year in Review - VADAR Systems for NTLA
2013 Tax Lien Year in Review - VADAR Systems for NTLA
VADAR Systems
Class+3+ +quantitative+analysis+exercise+answer+key
Class+3+ +quantitative+analysis+exercise+answer+keyClass+3+ +quantitative+analysis+exercise+answer+key
Class+3+ +quantitative+analysis+exercise+answer+key
welcometofacebook
Fin 600_Radio one-Team 3_ final slides.pptx
Fin 600_Radio one-Team 3_ final slides.pptxFin 600_Radio one-Team 3_ final slides.pptx
Fin 600_Radio one-Team 3_ final slides.pptx
renzolizarraga1
Micro 12
Micro 12Micro 12
Micro 12
Gale Pooley
Principles_of_Managerial_Economics_-_Yahya_Alshehhi
Principles_of_Managerial_Economics_-_Yahya_AlshehhiPrinciples_of_Managerial_Economics_-_Yahya_Alshehhi
Principles_of_Managerial_Economics_-_Yahya_Alshehhi
Yahya Alshehhi
Cost behavior and contribution margin reporting
Cost behavior and contribution margin reportingCost behavior and contribution margin reporting
Cost behavior and contribution margin reporting
Sumaira Sultana Talpur (MBA Finance)
Round 2 - 2020Sim ID Z78286_8High Level OverviewTe.docx
Round 2 - 2020Sim ID Z78286_8High Level OverviewTe.docxRound 2 - 2020Sim ID Z78286_8High Level OverviewTe.docx
Round 2 - 2020Sim ID Z78286_8High Level OverviewTe.docx
daniely50
ACG Cup - Valuation
ACG Cup - ValuationACG Cup - Valuation
ACG Cup - Valuation
Nathan McCutcheon
Assignment 03
Assignment 03Assignment 03
Assignment 03
renee_chach
Amazon Fresh - Mock Financials
Amazon Fresh - Mock FinancialsAmazon Fresh - Mock Financials
Amazon Fresh - Mock Financials
Helena Lavieri
GMED
GMEDGMED
GMED
Mesfin Symons
RR - Technicals 1.pdf
RR - Technicals 1.pdfRR - Technicals 1.pdf
RR - Technicals 1.pdf
merag76668
Plan Vs Forecast PowerPoint Presentation 際際滷s
Plan Vs Forecast PowerPoint Presentation 際際滷sPlan Vs Forecast PowerPoint Presentation 際際滷s
Plan Vs Forecast PowerPoint Presentation 際際滷s
際際滷Team
Customer Lifetime Value
Customer Lifetime ValueCustomer Lifetime Value
Customer Lifetime Value
JY Chun
proforma sample
proforma sampleproforma sample
proforma sample
Kelvin Xuna
ACG_Cup_-_Valuation
ACG_Cup_-_ValuationACG_Cup_-_Valuation
ACG_Cup_-_Valuation
Ike Ekeh
The Cost Of Production - Dealing with Cost - Explicit and Implicit Cost - Eco...
The Cost Of Production - Dealing with Cost - Explicit and Implicit Cost - Eco...The Cost Of Production - Dealing with Cost - Explicit and Implicit Cost - Eco...
The Cost Of Production - Dealing with Cost - Explicit and Implicit Cost - Eco...
FaHaD .H. NooR
AIA2019 - Rick Rasmussen - Startup Financials
AIA2019 - Rick Rasmussen - Startup FinancialsAIA2019 - Rick Rasmussen - Startup Financials
AIA2019 - Rick Rasmussen - Startup Financials
European Innovation Academy
2013 Tax Lien Year in Review - VADAR Systems for NTLA
2013 Tax Lien Year in Review - VADAR Systems for NTLA2013 Tax Lien Year in Review - VADAR Systems for NTLA
2013 Tax Lien Year in Review - VADAR Systems for NTLA
VADAR Systems
Class+3+ +quantitative+analysis+exercise+answer+key
Class+3+ +quantitative+analysis+exercise+answer+keyClass+3+ +quantitative+analysis+exercise+answer+key
Class+3+ +quantitative+analysis+exercise+answer+key
welcometofacebook
Fin 600_Radio one-Team 3_ final slides.pptx
Fin 600_Radio one-Team 3_ final slides.pptxFin 600_Radio one-Team 3_ final slides.pptx
Fin 600_Radio one-Team 3_ final slides.pptx
renzolizarraga1
Principles_of_Managerial_Economics_-_Yahya_Alshehhi
Principles_of_Managerial_Economics_-_Yahya_AlshehhiPrinciples_of_Managerial_Economics_-_Yahya_Alshehhi
Principles_of_Managerial_Economics_-_Yahya_Alshehhi
Yahya Alshehhi
Round 2 - 2020Sim ID Z78286_8High Level OverviewTe.docx
Round 2 - 2020Sim ID Z78286_8High Level OverviewTe.docxRound 2 - 2020Sim ID Z78286_8High Level OverviewTe.docx
Round 2 - 2020Sim ID Z78286_8High Level OverviewTe.docx
daniely50
Assignment 03
Assignment 03Assignment 03
Assignment 03
renee_chach
Amazon Fresh - Mock Financials
Amazon Fresh - Mock FinancialsAmazon Fresh - Mock Financials
Amazon Fresh - Mock Financials
Helena Lavieri
RR - Technicals 1.pdf
RR - Technicals 1.pdfRR - Technicals 1.pdf
RR - Technicals 1.pdf
merag76668
Plan Vs Forecast PowerPoint Presentation 際際滷s
Plan Vs Forecast PowerPoint Presentation 際際滷sPlan Vs Forecast PowerPoint Presentation 際際滷s
Plan Vs Forecast PowerPoint Presentation 際際滷s
際際滷Team

Recently uploaded (20)

Radio Advertising Agency in Delhi NCR.pptx
Radio Advertising Agency in Delhi NCR.pptxRadio Advertising Agency in Delhi NCR.pptx
Radio Advertising Agency in Delhi NCR.pptx
manav432093
Research Methodology01explained for people
Research Methodology01explained for peopleResearch Methodology01explained for people
Research Methodology01explained for people
Dahooman
FEDA 2023 Video Loop PDF Version to 際際滷s
FEDA 2023 Video Loop PDF Version to 際際滷sFEDA 2023 Video Loop PDF Version to 際際滷s
FEDA 2023 Video Loop PDF Version to 際際滷s
Jessica Northey
Planning & Development of Advertisement.ppt
Planning & Development of Advertisement.pptPlanning & Development of Advertisement.ppt
Planning & Development of Advertisement.ppt
Dr Abhijeet Dawle
How to Build a Classic Brand - New Classic Brand Strategy Framework
How to Build a Classic Brand - New Classic Brand Strategy FrameworkHow to Build a Classic Brand - New Classic Brand Strategy Framework
How to Build a Classic Brand - New Classic Brand Strategy Framework
New Classic
Content Marketing vs. Digital Marketing: Understanding the Key Differences
Content Marketing vs. Digital Marketing: Understanding the Key DifferencesContent Marketing vs. Digital Marketing: Understanding the Key Differences
Content Marketing vs. Digital Marketing: Understanding the Key Differences
JHK Infotech
CFI Social Media Proposal 2023 - CFS PDF
CFI Social Media Proposal 2023 - CFS PDFCFI Social Media Proposal 2023 - CFS PDF
CFI Social Media Proposal 2023 - CFS PDF
Jessica Northey
Business and Marketing Trends & Best Practices 2025.pptx
Business and Marketing Trends & Best Practices 2025.pptxBusiness and Marketing Trends & Best Practices 2025.pptx
Business and Marketing Trends & Best Practices 2025.pptx
Kalpana Chauhan
Chapter 7 Mobile Marketing Strategies for Success.pdf
Chapter 7 Mobile Marketing Strategies for Success.pdfChapter 7 Mobile Marketing Strategies for Success.pdf
Chapter 7 Mobile Marketing Strategies for Success.pdf
Naod Ephrem
LinkedIn Optimization: Elevate Your Profile, Expand Your Network, and Unlock ...
LinkedIn Optimization: Elevate Your Profile, Expand Your Network, and Unlock ...LinkedIn Optimization: Elevate Your Profile, Expand Your Network, and Unlock ...
LinkedIn Optimization: Elevate Your Profile, Expand Your Network, and Unlock ...
muskansalgotra8
AI-Driven Content Audits: Smarter Way to Optimize Your Content Strategy | Cle...
AI-Driven Content Audits: Smarter Way to Optimize Your Content Strategy | Cle...AI-Driven Content Audits: Smarter Way to Optimize Your Content Strategy | Cle...
AI-Driven Content Audits: Smarter Way to Optimize Your Content Strategy | Cle...
ClearVoice
Chapter 20AAAAAAAAAAAAAAAAAAAAAAAAAAA.pptx
Chapter 20AAAAAAAAAAAAAAAAAAAAAAAAAAA.pptxChapter 20AAAAAAAAAAAAAAAAAAAAAAAAAAA.pptx
Chapter 20AAAAAAAAAAAAAAAAAAAAAAAAAAA.pptx
ryannieh7
Beyond Google: Adapting to fragmented search in the age of AI CJ WARD
Beyond Google: Adapting to fragmented search in the age of AI CJ WARDBeyond Google: Adapting to fragmented search in the age of AI CJ WARD
Beyond Google: Adapting to fragmented search in the age of AI CJ WARD
Anton Shulke
Chapter 5 Mastering Content Marketing for Success.pdf
Chapter 5 Mastering Content Marketing for Success.pdfChapter 5 Mastering Content Marketing for Success.pdf
Chapter 5 Mastering Content Marketing for Success.pdf
Naod Ephrem
Leading Digital Marketing Agency In Hyderabad
Leading Digital Marketing Agency In HyderabadLeading Digital Marketing Agency In Hyderabad
Leading Digital Marketing Agency In Hyderabad
aveniradvertisingltd
The Future of Mobile App Development Trends.pdf
The Future of Mobile App Development Trends.pdfThe Future of Mobile App Development Trends.pdf
The Future of Mobile App Development Trends.pdf
shivyou7652
Harnessing the Power of Digital Marketing: How Service Zoom SMM Revolutionize...
Harnessing the Power of Digital Marketing: How Service Zoom SMM Revolutionize...Harnessing the Power of Digital Marketing: How Service Zoom SMM Revolutionize...
Harnessing the Power of Digital Marketing: How Service Zoom SMM Revolutionize...
O'Dell Contracting Inc
Winners vs. Losers_ The New Rules of eCommerce Success - Webinar (1) (1).pdf
Winners vs. Losers_ The New Rules of eCommerce Success - Webinar (1) (1).pdfWinners vs. Losers_ The New Rules of eCommerce Success - Webinar (1) (1).pdf
Winners vs. Losers_ The New Rules of eCommerce Success - Webinar (1) (1).pdf
VWO
Branding Agency Benefits - Complete Guide
Branding Agency Benefits - Complete GuideBranding Agency Benefits - Complete Guide
Branding Agency Benefits - Complete Guide
newdigitalgeek
Google Ads | Guidelines & Best Practices
Google Ads | Guidelines & Best PracticesGoogle Ads | Guidelines & Best Practices
Google Ads | Guidelines & Best Practices
Think Tree Media House
Radio Advertising Agency in Delhi NCR.pptx
Radio Advertising Agency in Delhi NCR.pptxRadio Advertising Agency in Delhi NCR.pptx
Radio Advertising Agency in Delhi NCR.pptx
manav432093
Research Methodology01explained for people
Research Methodology01explained for peopleResearch Methodology01explained for people
Research Methodology01explained for people
Dahooman
FEDA 2023 Video Loop PDF Version to 際際滷s
FEDA 2023 Video Loop PDF Version to 際際滷sFEDA 2023 Video Loop PDF Version to 際際滷s
FEDA 2023 Video Loop PDF Version to 際際滷s
Jessica Northey
Planning & Development of Advertisement.ppt
Planning & Development of Advertisement.pptPlanning & Development of Advertisement.ppt
Planning & Development of Advertisement.ppt
Dr Abhijeet Dawle
How to Build a Classic Brand - New Classic Brand Strategy Framework
How to Build a Classic Brand - New Classic Brand Strategy FrameworkHow to Build a Classic Brand - New Classic Brand Strategy Framework
How to Build a Classic Brand - New Classic Brand Strategy Framework
New Classic
Content Marketing vs. Digital Marketing: Understanding the Key Differences
Content Marketing vs. Digital Marketing: Understanding the Key DifferencesContent Marketing vs. Digital Marketing: Understanding the Key Differences
Content Marketing vs. Digital Marketing: Understanding the Key Differences
JHK Infotech
CFI Social Media Proposal 2023 - CFS PDF
CFI Social Media Proposal 2023 - CFS PDFCFI Social Media Proposal 2023 - CFS PDF
CFI Social Media Proposal 2023 - CFS PDF
Jessica Northey
Business and Marketing Trends & Best Practices 2025.pptx
Business and Marketing Trends & Best Practices 2025.pptxBusiness and Marketing Trends & Best Practices 2025.pptx
Business and Marketing Trends & Best Practices 2025.pptx
Kalpana Chauhan
Chapter 7 Mobile Marketing Strategies for Success.pdf
Chapter 7 Mobile Marketing Strategies for Success.pdfChapter 7 Mobile Marketing Strategies for Success.pdf
Chapter 7 Mobile Marketing Strategies for Success.pdf
Naod Ephrem
LinkedIn Optimization: Elevate Your Profile, Expand Your Network, and Unlock ...
LinkedIn Optimization: Elevate Your Profile, Expand Your Network, and Unlock ...LinkedIn Optimization: Elevate Your Profile, Expand Your Network, and Unlock ...
LinkedIn Optimization: Elevate Your Profile, Expand Your Network, and Unlock ...
muskansalgotra8
AI-Driven Content Audits: Smarter Way to Optimize Your Content Strategy | Cle...
AI-Driven Content Audits: Smarter Way to Optimize Your Content Strategy | Cle...AI-Driven Content Audits: Smarter Way to Optimize Your Content Strategy | Cle...
AI-Driven Content Audits: Smarter Way to Optimize Your Content Strategy | Cle...
ClearVoice
Chapter 20AAAAAAAAAAAAAAAAAAAAAAAAAAA.pptx
Chapter 20AAAAAAAAAAAAAAAAAAAAAAAAAAA.pptxChapter 20AAAAAAAAAAAAAAAAAAAAAAAAAAA.pptx
Chapter 20AAAAAAAAAAAAAAAAAAAAAAAAAAA.pptx
ryannieh7
Beyond Google: Adapting to fragmented search in the age of AI CJ WARD
Beyond Google: Adapting to fragmented search in the age of AI CJ WARDBeyond Google: Adapting to fragmented search in the age of AI CJ WARD
Beyond Google: Adapting to fragmented search in the age of AI CJ WARD
Anton Shulke
Chapter 5 Mastering Content Marketing for Success.pdf
Chapter 5 Mastering Content Marketing for Success.pdfChapter 5 Mastering Content Marketing for Success.pdf
Chapter 5 Mastering Content Marketing for Success.pdf
Naod Ephrem
Leading Digital Marketing Agency In Hyderabad
Leading Digital Marketing Agency In HyderabadLeading Digital Marketing Agency In Hyderabad
Leading Digital Marketing Agency In Hyderabad
aveniradvertisingltd
The Future of Mobile App Development Trends.pdf
The Future of Mobile App Development Trends.pdfThe Future of Mobile App Development Trends.pdf
The Future of Mobile App Development Trends.pdf
shivyou7652
Harnessing the Power of Digital Marketing: How Service Zoom SMM Revolutionize...
Harnessing the Power of Digital Marketing: How Service Zoom SMM Revolutionize...Harnessing the Power of Digital Marketing: How Service Zoom SMM Revolutionize...
Harnessing the Power of Digital Marketing: How Service Zoom SMM Revolutionize...
O'Dell Contracting Inc
Winners vs. Losers_ The New Rules of eCommerce Success - Webinar (1) (1).pdf
Winners vs. Losers_ The New Rules of eCommerce Success - Webinar (1) (1).pdfWinners vs. Losers_ The New Rules of eCommerce Success - Webinar (1) (1).pdf
Winners vs. Losers_ The New Rules of eCommerce Success - Webinar (1) (1).pdf
VWO
Branding Agency Benefits - Complete Guide
Branding Agency Benefits - Complete GuideBranding Agency Benefits - Complete Guide
Branding Agency Benefits - Complete Guide
newdigitalgeek
Google Ads | Guidelines & Best Practices
Google Ads | Guidelines & Best PracticesGoogle Ads | Guidelines & Best Practices
Google Ads | Guidelines & Best Practices
Think Tree Media House

Virgin case analysis

  • 1. Appendix Industry pricing analysis: Retention rate for contract = 1 0.02*12 = 0.76 Retention rate for non-contract = 1 0.06*12 = 0.28 Industry Contract No contract Retention rate 0.76 0.28 Price $ 52 $ 52 Variable cost $ 30 $ 30 Contributing margin $ 22 $ 22 Interest rate, i 5% 5% AC $ 370 $ 370 LTV $ 540.34 $ (27.14) Option 1: Acquisition cost for virgin Sales commission per person = $ 30 1 year marketing cost = $60 million / 1 million customers = $60 Handset cost = $80 * (225-150)/225 = $27 Total acquisition cost = $117 Price to be charged from customer = $52*(1-6/29) = $41 CCPU = 45% of revenues Option 1 Contract Retention rate 0.76 Price $ 41 Variable cost $ 19 Contributing margin $ 23 Interest rate, i 5% AC $ 117 LTV $ 821.93 Option 2: Price to be charged from customer = $52*(1-0.125) = $41 Discount in peak hours = 12.5% (Assumed) It can be lower also and reduce the contributing margin. Option 2 Contract Retention rate 0.76 Price $ 46 Variable cost $ 20 Contributing margin $ 25 Interest rate, i 5% AC $ 117 LTV $ 918.85
  • 2. Option 3: Option 3 No contract Retention rate 0.28 Price $ 13 Variable cost $ 6 Contributing margin $ 6.93 Interest rate, i 5% AC $ 117 LTV $ (8.67) Sensitivity analysis for option 3: Option 3 Sensitivity Analysis No contract Retention rate 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 Price $ 13 $ 18 $ 20 $ 22 $ 24 $ 30 $ 50 $ 63 Variable cost $ 6 $ 8 $ 9 $ 10 $ 11 $ 14 $ 23 $ 28 Margin $ 6.93 $ 9.90 $ 11.00 $ 12.10 $ 13.20 $ 16.50 $ 27.50 $ 34.72 Interest rate, i 5% 5% 5% 5% 5% 5% 5% 5% AC $ 117 $ 117 $ 117 $ 117 $ 117 $ 117 $ 117 $ 117 LTV $ (8.67) $ 37.62 $ 54.76 $ 71.90 $ 89.05 $ 140.48 $ 311.90 $ 424.46 Price per min $ 0.063 $ 0.09 $ 0.10 $ 0.11 $ 0.12 $ 0.15 $ 0.25 $ 0.32 Breakeven analysis: AC $ 117 Number of minutes per month (Average) 200 Price charged 200*P Cost to company 0.45*200*P Profit 0.55*200*P Industry BE months = Virgin's BE months 16.8 months P per min $ 0.063 Contractual price ($52/417) $ 0.12 Perceived price ($52/200) $ 0.26 Breakeven months 16.8 months 3 months 3.36 months* 4 months 6 months 10 months 12 months P per min $ 0.063 $ 0.35 $ 0.32 $ 0.27 $ 0.18 $ 0.11 $ 0.09 *The churn rate for non-contract plan is 6% and based on this we have assumed that 1 person will use Virgins plan for 3.36 months (12*0.28). Value based pricing: Variable cost = 6.4 cents per min Perceived value = 32 cents per min Market penetration = 9 cents per min Market Skimming = 12 cents per min