🚀 Optimistic Scenario
When Everything Goes Right: Company executes perfectly, market conditions favor growth, competitive threats are minimal.
Key Assumptions:
- Higher revenue growth rates
- Margin expansion from economies of scale
- Successful market expansion
- Premium valuation multiples
📊 Realistic Scenario
Base Case Expectations: Company performs in line with historical trends and industry averages, normal market conditions.
Key Assumptions:
- Industry-average growth rates
- Stable margins with modest improvement
- Expected competitive dynamics
- Fair value multiples
⚠️ Pessimistic Scenario
When Things Go Wrong: Economic downturn, increased competition, execution challenges, regulatory headwinds.
Key Assumptions:
- Slower revenue growth or decline
- Margin compression from competition
- Market share loss
- Discount valuation multiples
⚠️ Probability Assignment Reality Check
Probabilities are subjective estimates, not scientific facts. The 30%-50%-20% split shown above is a common starting framework, but adjust based on your assessment of company-specific and market risks. More stable businesses might have 20%-60%-20%, while volatile growth companies might warrant 40%-40%-20%.