Plan international expansion with confidence.
Pick a country, build the team, and see exactly what it costs, when it breaks even and when it pays you back. Before you hire anyone.
Free for business users. No card needed.
Start anywhere. 160 countries, priced up.
Choose a country on the map and the costs come with it: local salary benchmarks, employer costs, EoR fees and what it takes to set up your own entity.
- Emerald salary benchmarks for 480+ roles across junior, mid and senior levels.
- Employer costs and EoR fees built in, so the numbers are the real cost to employ.
- Your currency local salaries converted to USD, GBP or EUR at daily rates.
Example figures.
Build the team before you hire it.
Add roles team by team. Each one starts with a local benchmark salary, a start month and a ramp-up period.
- Real salary benchmarks for every role, by seniority and country.
- Team and total costs per year and per month, in local currency and yours.
- So you know what the team really costs before the first offer goes out.
Model the way you actually sell.
Annual contracts paid up front, monthly subscriptions or one-off deals. Signed value and cash in the bank are kept apart, with churn and upgrades built in.
See the whole cash journey.
One clear curve shows how much cash is tied up, when monthly revenue covers monthly costs and when you have earned it all back.
- Peak cash exposure the most you will have invested at any point.
- Breakeven and payback the months that matter, marked on the chart.
- Model levers quota, ramp, churn, upgrades and other costs, all adjustable.
An investment case your board will read.
How much runway to fund, where the money goes and when to review your own entity. Laid out in four simple steps.
- Runway options 12, 18 or 24 months, with the funding each one needs.
- EoR vs entity, year one cost saving plus revenue brought forward.
- Does the plan hold together? six quick checks before you commit.
From idea to investment case in four steps.
Costs, fees and benchmarks load automatically.
Add roles, start months and ramp-up.
How you sell, what you charge, churn and growth.
Runway, payback and the EoR vs entity view.
Simple plans. Every feature included.
Start with a free 7-day trial. Plans differ only by countries and users.
All plans are paid annually. Every plan includes every feature.
Plan your first market.
£42 a month
- Org canvas with benchmark salaries
- Financial model and cash journey
- Investment case and runway
- EoR vs own entity comparison
- 160 countries to choose from
- Figures in USD, GBP or EUR
Compare a few markets side by side.
£63 a month
- Org canvas with benchmark salaries
- Financial model and cash journey
- Investment case and runway
- EoR vs own entity comparison
- 160 countries to choose from
- Figures in USD, GBP or EUR
Model your whole international roadmap.
£83 a month
- Org canvas with benchmark salaries
- Financial model and cash journey
- Investment case and runway
- EoR vs own entity comparison
- 160 countries to choose from
- Figures in USD, GBP or EUR