Tool

eSIM revenue calculator

Estimate wholesale cost, revenue and margin from your own customer numbers. Results depend on your existing customer base.

Step 1

Your business

Pick your business type to pre-fill example inputs, then enter your own numbers.

Step 2

Monthly travellers / customers

Attach rate 10%

1% 100%

% of your customers who buy an eSIM from you

Your retail price

The price you would charge for a 3 GB / 15-day EU plan

Based on the 3 GB / 15-day EU sample package at €3.35 wholesale. Live wholesale prices are in the Console. You set your own retail price.

Your projection

Monthly margin

€73

eSIMs sold / mo

Wholesale cost

€101

Revenue

€174

Margin / eSIM

€2.44

Annual margin

€878

Store setup

€1,000

White-label pricing

€1,000 one-time setup, fully credited to your wallet. No monthly platform fee.

Results depend on your existing customer base. Figures exclude payment processing fees, taxes and your own marketing costs.

You buy data at wholesale from your prepaid wallet and set the retail price. The margin is the difference, before payment fees, taxes and marketing.

€3.35

Wholesale cost

3 GB / 15-day EU sample package

€5.79

Example retail price

You set your own price

€2.44

Margin per sale

Before payment fees and taxes

Tell us about your traffic and we'll come back within one business day with pricing and onboarding steps.