Public Models
Scenarios their authors chose to publish, with every assumption visible. Each shows two alternative valuations that must not be added together. Published figures are scenarios, not audited returns.
Curated examples
Illustrative ROI scenario. Financial scale is rounded from public-company reports; all AI adoption, workforce configuration, contribution margin, tool spending, productivity and realised benefits are modelled assumptions, not reported outcomes.
These are hypothetical scenarios, not verified AI deployments or observed financial returns. Not endorsed by, or describing, any company. Pseudonymous names do not guarantee anonymity.
Software Company A
- Capacity value
- US$19,551,375.00 · ROI 1,009.61%
- Revenue-linked (scenario)
- US$31,020,000.00 · ROI 1,660.50%
Software Company B
- Capacity value
- US$30,698,117.45 · ROI 1,386.74%
- Revenue-linked (scenario)
- US$51,747,485.65 · ROI 2,406.17%
Software Company C
- Capacity value
- US$390,843,554.06 · ROI 546.66%
- Revenue-linked (scenario)
- US$448,941,838.96 · ROI 642.79%
Software Company D
- Capacity value
- US$85,908,093.75 · ROI 401.80%
- Revenue-linked (scenario)
- US$75,621,534.85 · ROI 341.71%
Software Company E
- Capacity value
- US$10,686,060.00 · ROI 875.90%
- Revenue-linked (scenario)
- US$25,311,000.00 · ROI 2,211.51%
Published by the community
0 publications
Nothing published yet. Create and publish a calculation.