Skip to content
SheetModel
Real EstateE-commerceConstructionB2B SaaSWorkforceAbout
E-commerce 3 Excel tabs included 10 min read Updated Jan 2026

DTC unit economics & cohort tracker

Enter your monthly repeat rates and see contribution-margin LTV at 12, 24 and 36 months, your true LTV:CAC ratio and the month your cohorts pay back.

Target LTV:CAC
3:1
Target payback
≤ 6 months
Modelled horizon
36 months
Advertisement
Advertisement

LTV means contribution dollars, not revenue

The most consequential mistake in DTC unit economics is calculating lifetime value as revenue. Revenue LTV produces ratios that look fantastic and decisions that lose money, because it ignores the cost of delivering each order.

Contribution-margin LTV — revenue minus COGS, shipping and payment fees for every order in the cohort’s life — is the only version that can be compared against CAC. A customer who spends $400 over three years at a 45% contribution margin is worth $180 to you, not $400. If you paid $120 to acquire them, the ratio is 1.5:1, not 3.3:1.

Cohort LTV in contribution dollarslive formula
Orders(t)          = repeat rate in month t
Revenue(t)         = Orders(t) × AOV(t)
Contribution(t)    = Revenue(t) × Contribution margin %
LTV(n)             = Σ Contribution(1…n)
LTV:CAC            = LTV(12) ÷ CAC
The workbook keeps this chain in separate columns so you can audit exactly where the money comes from — or does not.

Where repeat-rate data comes from, and how to read it

A repeat rate of 8% in month 2 means eight of every 100 customers who bought in the cohort month placed another order two months later. This is a repeat-rate curve, not a retention curve — it counts orders from the same customers, not whether those customers are still "active".

Reading the curve matters more than calculating it. A curve that starts at 10–12% in month 2 and decays slowly is a consumable business. A curve that starts at 4% and stays flat is an accessories business with occasional replacement purchases. A curve that drops to zero by month 4 is a one-off purchase, and no amount of email marketing will change that — the growth strategy has to be acquisition-led with a much higher day-one margin.

  • Month 1 is 100% by definition: the cohort just purchased.
  • A healthy consumable brand runs 12–18% repeat in month 2 and 5–8% by month 12.
  • Subscription businesses replace this curve with an explicit churn rate.
  • Gift and seasonal products show a spike in the same month the following year — model that deliberately.
Three cohort shapes and what they imply
Month 2 repeatMonth 12 repeatInterpretationGrowth implication
12%5.5%Consumable / replenishablePaid acquisition scales well
6%3.5%Durable with accessoriesBlend paid with retention email
3%0.5%One-off purchaseMargin must carry the entire CAC
Advertisement

Payback period is a cash constraint, not a vanity metric

The payback period is the month in which cumulative contribution from a cohort equals the CAC you paid to acquire it. A six-month payback means you fund six months of marketing before the cohort repays it — and during that period you must finance both ads and inventory.

This is why payback, not LTV:CAC, is the metric that kills growing brands. A brand with a 4:1 LTV:CAC ratio and a 14-month payback will run out of cash long before it becomes profitable, because it is paying for customers today with money it will not see until next year.

Cash required to fund growthlive formula
Cash need ≈ New customers per month × CAC × Payback months
At 1,800 new customers per month, a $41 CAC and a 6-month payback, that is roughly $442,800 of working capital in flight at any time — before inventory.

Reading cohorts by acquisition month, not in aggregate

Aggregate LTV hides the most useful signal in the data: whether your newer cohorts are performing better or worse than older ones. A brand whose January cohort reaches a 3:1 ratio while its June cohort only reaches 1.8:1 has a deteriorating acquisition problem, even if the blend still looks acceptable.

Three drivers usually explain cohort-over-cohort deterioration: a shift in channel mix towards cheaper, lower-intent traffic; discounting that attracts one-time buyers; and price increases that reduce repeat purchase frequency. Tracking cohorts monthly turns each of those from an argument into a fact.

  • Compare LTV(6) across the last six acquisition cohorts — that is the earliest reliable signal.
  • Segment cohorts by first-purchase channel to see which traffic converts into repeat customers.
  • Segment by first product: attach rate and repeat behaviour vary enormously by entry SKU.
  • Watch the month-2 repeat rate most closely — it is the strongest predictor of everything downstream.

From unit economics to a scale P&L

Unit economics becomes a business when you multiply it by volume and subtract fixed costs. The third tab does exactly that: new customers per month, multiplied by year-one contribution, minus CAC, minus fixed monthly costs — the monthly profit the acquisition engine actually produces.

This framing exposes the two failure modes clearly. If year-one contribution per customer is below CAC, growth destroys cash at any volume. If it is above CAC but below CAC plus the fixed-cost burden per customer, the business grows and never turns a profit.

Scale P&L at 1,800 new customers per month
LinePer customerMonthly total
CAC outlay−$41.00−$73,800
Year-1 contribution$96.40$173,520
Net contribution$55.40$99,720
Fixed monthly costs−$48,000
Monthly profit$51,720

How to use this tool

  1. Enter CAC and your blended AOVs. Use full acquisition cost divided by new customers acquired, including agency fees and creative production, not just the media spend reported by the ad platform.
  2. Load your monthly repeat rates. Pull the percentage of each cohort that ordered again in months 2 through 12. If you do not have cohort tooling, calculate it from order data by matching customer IDs and order dates.
  3. Read the payback month and LTV:CAC. If payback exceeds six months, focus on AOV and month-two repeat behaviour before increasing ad spend — growth will otherwise consume more cash than it generates.
  4. Download and model the cash requirement. The health tab converts your payback period into the working capital needed to fund a year at your current acquisition volume. Take that number to your finance discussion.

What is inside the download

A 36-month cohort projection driven by editable monthly repeat rates, cumulative LTV and profit curves with CAC sensitivity, and a health-check tab that models the cash needed to fund a year of growth.

  • Cohort Retention Data — a separate worksheet in dtc-unit-economics-cohort-model.xlsx.
  • Cumulative LTV Curves — a separate worksheet in dtc-unit-economics-cohort-model.xlsx.
  • Unit Economics Health — a separate worksheet in dtc-unit-economics-cohort-model.xlsx.

Where these defaults come from

Every pre-filled value in the calculator above is listed below with its basis. None of it is proprietary to us — we do not run primary research. Statutory figures come from the regulator, fee schedules from the vendor that charges them, ranges from published industry surveys, and conventions are labelled as rules of thumb. When you have your own numbers, replace the default: the workbook formulas do not care where an input came from.

DefaultValue usedBasisSource
LTV:CAC targetVenture-standard threshold. Measured in contribution dollars, never in revenue.3:1Market surveyNo authoritative source — industry convention
CAC payback targetUnder 12 months keeps growth largely self-funding; beyond 18 months it requires external capital.≤ 12 months (6 ideal)Market surveyBenchmarkitSaaS metrics benchmarksOpen source

Full source registry, verification status and review cadence: data sources & methodology.

Frequently asked questions

3:1 is the standard venture benchmark and a reasonable target for a brand intending to raise capital. Bootstrapped brands can operate profitably at 2:1 if payback is short. Below 2:1, growth consumes cash faster than it creates value, and the ratio should be treated as an emergency.

Software that pairs with this model

These are the platforms our models are designed to work alongside, chosen because their pricing or data appears in the model itself. Some links are affiliate links — they cost you nothing, and they never influence a formula, a default value or a result.

Related models