ROYALTY WITHIN REACH OF EVERYONE

Investor Modeling · Hedge Fund & Venture Capital

The Releone return profile.
Modeled for both halves of the cap table.

Releone is built to compound across two distinct investor profiles — the venture capitalist holding through 2032+ for a public listing, and the hedge fund taking concentrated positions through Series B for the 3-5 year exit. The math below is transparent. Move the sliders. See where the lines cross.

SCROLL TO MODEL ↓

Live Model · Move the sliders

Pick your check size, hold period, and scenario.

Numbers update in real time. Math is shown below — no hidden assumptions. Default scenario is "Likely" based on the BP v8 audit-corrected base case: Strategic Bridge entry 2027 at $12.5M cap (midpoint of $10–15M post-money), first-principles ARR derivation through 2032, conservative 5x revenue exit multiple (LVMH-Cucinelli midpoint), full dilution model through Series A → Series B → ESOP refresh.

Forward-Looking Statements — No Guarantee These figures are illustrative projections, not guarantees. They rest on assumptions about revenue ramp, dilution, exit multiples, and market conditions that may not hold. Actual results may differ materially, and investment involves risk of total loss. Nothing on this page is an offer to sell or a solicitation of an offer to buy securities; any offer is made solely through definitive subscription documents to verified accredited investors under Reg D 506(c).
$250,000
5 years
Final Value
$0
Multiple (MOIC)
0.0x
IRR
0%
Net Gain
$0

Two Profiles · One Cap Table

Built to fit both sides of the room.

Releone's structure (Reg D 506(c) Strategic Bridge in 2027 → Series A 2028–29 → optional Series B in 2031 → optional dual-class public listing 2032+) is designed so a venture investor and a hedge fund can each underwrite their own thesis on the same instrument.

Venture Capital

The 10-Year Hold

For VCs underwriting a brand-house compounding through public listing. Concentrated equity, founder-aligned governance, dual-class IPO with directed-share allocation at exit.

Target MOIC
8 – 12 ×
Target IRR
22 – 28 %
Hold Window
8 – 10 yr
Min Check
$ 250 k
  • Strategic Bridge entry 2027 at $10–15 M cap (Reg D 506(c), accredited only).
  • Full pillar build through 2030 — revenue diversified across six lines.
  • Optional dual-class public listing 2032+ at $200–500 M target valuation.
  • Founder retains Class B voting rights as set out in the operating agreement.
  • Pro-rata follow-on rights at Series B (2031) preserved.
Hedge Fund · Special Situations

The 3–5 Year Exit

For special-situations hedge funds underwriting the Series A → Series B price arbitrage. Smaller positions, faster compounding, exit on the 2031 secondary or the 2032 public listing — whichever lands first.

Target MOIC
3 – 5 ×
Target IRR
28 – 42 %
Hold Window
3 – 5 yr
Min Check
$ 100 k
  • Strategic Bridge entry 2027 — same instrument, same cap, no special class.
  • Exit on Series B 2031 secondary at $35–60 M target (3-5× MOIC range).
  • OR ride to 2032+ public listing for VC-tier outcome — investor's choice.
  • Concentrated luxury-house exposure rare in liquid public markets.
  • Cryptographic provenance is hedge against legacy-luxury counterfeit-risk thesis.

Revenue Architecture · Six Pillars

Revenue ramps from a single jar to six pillars in six years.

Each bar represents Releone's projected base-case ARR. Phase 0 is the 2027 Founder's Edition + first-launch Mediterranean seafood line. Each subsequent year adds a pillar — Apperelle (2027 H2), Tequila Phase 1 (2028 H1), Eau-de-Vie (2028 H2), Wine (2029-2031), Society scaled (2030+).

$0.3 M
2027
$5.5 M
2028
$12 M
2029
$19 M
2030
$26 M
2031

Open Math · Every Number Auditable

No hidden assumptions.

Releone's investor materials are built on the same on-chain transparency principle as the brand. Below: every assumption, line by line. Move a slider above — the chart redraws. Open the BP v7 to see how each input is sourced.

Likely-case revenue model (first-principles derived)

2027 Phase 0 (Founder's Edition + initial seafood)$0.3 M
2028 + Apperelle Casa/Mare/Città + Tequila P1 + EdV$5.5 M
2029 + Eau-de-Vie scaled + accessories scaled$12 M
2030 + Wine pillar opens + Society 100 founding$19 M
2031 full house compounds (Series B optional)$26 M
2032 public-listing-ready ARR$34 M

Valuation step-ups (corrected)

2027 Strategic Bridge cap (Reg D 506(c))$12.5 M
2029 Series A proper post-money$40–80 M
2030 implied (revenue mark)~$95 M
2031 Series B target (luxury 5x revenue)~$130 M
2032 IPO target (luxury 5x base)$170 M
2032 IPO range (3x worst → 8x best)$102–272 M

VC profile — $250k entry (audit-honest)

Entry: Strategic Bridge cap 2027$12.5 M
Pre-dilution ownership2.0%
Series A 2028-29 dilution~18%
Series B 2031 dilution~15%
ESOP refresh by 2032~5%
Effective ownership at 2032 exit1.30%
2032 exit valuation (likely 5x revenue)$170 M
Likely outcome (5-year, 8.85x MOIC, 54.6% IRR)$2.21 M

Hedge fund profile — $250k entry (audit-honest)

Entry: Strategic Bridge cap 2027$12.5 M
Pre-dilution ownership2.0%
Series A 2028-29 dilution~18%
Effective ownership at 2031 exit1.64%
2031 Series B secondary (likely 5x revenue)$130 M
Likely outcome (4-year, 8.5x MOIC, 71% IRR)$2.13 M

Ready to model your own check size?

Capital Plan + financial model + Sigilium technical brief delivered after verified NDA.

Begin verified-NDA flow ↗