We built the CQ VALUATOR for ourselves to determine ICESTAT CQ value in the eyes of VCs before and after organic growth. Our intent is to secure 3 major international banks year 1 on Tier 1 ($600K Y1 + $210K Y2-5) which triggers a growth curve resulting in 107 banks signed year 5 and total revenue of $120.4M. At this moment, we are open to discuss a $2.5M investment on a $20M pre-money valuation yielding 18x investor ROI against 11.11% equity. Once we have 8 banks on Tier 1, we go fully organic. Pre-money valuation rises to $80M with investor ROI dropping to 8.1x against a 3.03% stake. We are not seeking VCs at this point, but if CQ appeals to you, we are ready to talk. Use the model below to construct a counteroffer.
CQ_VC
Venture Capital Projector
5-YR FORECAST
VALUATION
Configure inputs & results appear instantly
Select a bank or enter any parameters on the left — the projection updates live. No button needed.
5-Year Revenue Projection
Revenue by Year
Operating Expense Schedule
Expense Chart
EBITDA Summary
Operating Income Chart
Valuation Assumptions
5-Year Financial Projections
Projection Chart
Valuation Output
Capital Raise & Equity Dilution
Quick Summary
Why This Matters
The equity dilution calculation reveals what percentage of your company you give investors in exchange for their capital. The ROI multiple shows how many times investors multiply their money — a critical signal for fundraising conversations. The NPV discounts your future exit back to today's dollars, accounting for the time value of money and venture risk.