Worked example · Meridian IT

A fictional $3M MSP

A plan starts with a number.

Meridian IT wants $2.0M in cash at close by 2029. This is a worked example using the public planning model.

Within the model’s best-case range
Organic growth: $1.3M by 2029. Best case: $3.4M. These are planning scenarios, not promised proceeds.

What moves the number.

3 of 10 available interventions selected by the model. Estimated gains are assessed individually against today's business.

Expand EBITDA margin

+$475K estimated

Normalized margin at 18.0%. Best-in-class runs 20-21%. Service gross margin and SG&A discipline are the levers.

20 months · 1.4 turns now · 1.2 by 2029

Reduce owner dependence

+$243K estimated

You are primary contact on 61% of revenue. Named leads missing in 2 functions.

14 months · 1.7 turns now · 0.6 by 2029

Fix 30-day opt-outs

+$82K estimated

26 contracts carry a 30-day out. Amendments and client emails drafted for review.

8 months · 0.9 turns now · 0.7 by 2029
Your position against published benchmarks
Normalized EBITDA margin18.0%Median 9.5% · best-in-class 20.5% · published industry profitability data
Organic growth8%Median 9.6% · best-in-class 15% · published industry profitability data
Fully managed revenue68%Median 66% · best-in-class 85% · published industry profitability data
Endpoints per technician243Median 220 · best-in-class 320 · published industry profitability data

Medium confidence · self-reported inputs · market state 2026-Q3 · fixed 2026 planning basis. Base curve: Aventis Advisors; driver coefficients: M&A Signal; benchmarks: Service Leadership Index. Planning estimate, not a Quality of Earnings or financial, investment, tax, or legal advice.

Illustrative report

Sample · not your business or a completed action