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.

$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) Series A in 2027 → 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
  • Series A 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 supermajority voting rights through Class B forever.
  • 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
  • Series A 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 ↗