iShield Resource Library, Evaluate · Product-based ROI model
Pick the iShield products you're evaluating.
The model only counts products you select, computes each one against its real incumbent equivalent, then sums them into a single business case — year by year, with NPV and breakeven.
Step 1 · Products in scope
Step 2 · Your environment
Deployment model
Same iShield product across every model — full data residency in all four. Switch later without re-platforming.
Year-1 run-rate now
$1,521,600
Sum of incumbents
Year-1 with iShield
$421,200
−72.3% vs current
3-yr net savings
$3,785,539
After $159,000 implementation
Breakeven
2 mo
NPV $3,137,325 @ 9%
Per-product Year-1 breakdown
Each row computed against its real incumbent equivalent.
| Product | Incumbent Y1 | iShield Y1 | Save Y1 | One-time impl |
|---|---|---|---|---|
iShield Nexus 80 agents × $1,800 (ServiceNow ITSM Ent) vs $540 (Nexus) | $144,000 | $43,200 | $100,800 | $14,400 |
iShield Connect 120 users × $1,980 (Salesforce Sales Ent) vs $600 (Connect) | $237,600 | $72,000 | $165,600 | $21,600 |
iShield One 400 users × $2,020 (SAP S/4HANA + basis) vs $720 (One) | $808,000 | $288,000 | $520,000 | $88,000 |
iShield Link MuleSoft $80,000 + 14 connectors × $18,000 vs Link base + 0 extra connectors | $332,000 | $18,000 | $314,000 | $35,000 |
| Total | $1,521,600 | $421,200 | $1,100,400 | $159,000 |
Annual run-rate, year by year
Sum of selected products. Cumulative savings shown beneath.
Incumbent iShield
Year 1
Saves $1,100,400·Cumulative $941,400
$1,521,600
$421,200
Year 2
Saves $1,303,465·Cumulative $2,244,865
$1,758,361
$454,896
Year 3
Saves $1,540,674·Cumulative $3,785,539
$2,031,962
$491,288
Methodology
Each selected product is modelled independently against its real incumbent: ServiceNow ITSM Enterprise (Nexus), Salesforce Sales Enterprise (Connect), SAP S/4HANA + basis ops (One), MuleSoft Anypoint or point-to-point maintenance (Link), and a homegrown AI gateway + governance build (Link AI). Totals sum the selection.
iShield pricing uses committed list. Implementation is amortised once in Year 0 per product. Horizon applies user growth on both sides and SaaS price uplift on the incumbent only — iShield is committed pricing.
