1. Valuation Methods
A. Revenue Multiple Method
Industry SaaS Multiples: 5-8x revenue
Potential Valuation Range: 3.1M€ - 5M€
B. Growth Rate Method
- Current Growth Rate: ~100% YoY
- Projected Year 3 Revenue: 2.6M€
- Growth-Adjusted Multiple: 6-9x
Potential Future Valuation: 15.6M€ - 23.4M€
C. Comparable Companies Method
Early-stage Sports Tech & SaaS Companies:
- Pre-revenue: 2-3M€
- With paying customers: 4-8M€
- With proven growth: 8-15M€
2. Suggested Investment Structure
Investment Ask
Amount: 1.5M€ - 2M€
Equity Offered
- Valuation: 4M€ (pre-money)
- Equity Stake: 27.3% - 33.3%
(for 1.5M€ - 2M€ investment)
Investment Terms to Consider