Pick your check. Pick your horizon. See your shares grow.
Same simulation as Live Model. Drag the slider, toggle the timeline, watch every milestone re-price in real time.
Shares: 125,000
Entry price: $0.20 / share
Entry valuation: $2.0M post-money
Max single check: $325,000 (the full round)
Round target $325,000 · Raised $4,200 · You $25,000$295,800 still needed after your check
Trajectory below assumes the round closes at $29,200 (9% of the $325,000 target). Short of target by $295,800. Less ad fuel = slower HM ramp, smaller M24 revenue, and Texas launch may slip past M24. Every milestone re-prices below.
Show projection through:
$25,000 → 125,000 shares at $0.20. At your selected horizon (7 years): $27,390,495 ($219.12/share · 1095.6× return).
Milestone
When
Vendors
Annual net rev
Mult
Company value
$ / share
Your stake
Return
Entry — today
Now
47
onboarded
—
—
$2.00M
$0.200
$25K
1.0×
Arizona ramp / Texas deferred
AZ at 193 HM by M24 — TX needs more capital
193
$6.30M
4×
$25.21M
$2.521
$315K
12.6×
Note matures
May 2028 (M24)
193
$6.30M
8×
$50.43M
$4.034
$504K
20.2×
Year 3
2029
600
$19.66M
8×
$157.25M
$12.58
$1.57M
62.9×
Year 5
+Cleaners
2031
3,444
$128.94M
9×
$1.16B
$92.84
$11.60M
464×
Year 7
+Cleaners+Pool service+Carpenters+Mexico
2033
4,959
$342.38M
10×
$3.42B
$219.12
$27.39M
1096×
Same simulation that drives Live Model & Full Financials, scaled to your scenario. Drive the slider down — milestone dates push out, vendor counts shrink, every $/share drops. Year rows assume 4 vendors/wk per market until a state hits 300, then 20%/yr organic. Service verticals (cleaners → pool → carpenters → electricians → plumbers) phase in Y5–Y11. International (Mexico → Canada → UK/EU → AU/NZ) phases in Y7+. Comparables today: Thumbtack ~$4B · Angi ~$10B.
