Calculate Your Investment Return
Round 1 is open now. Enter your investment amount to see your personalised equity stake, token allocation, and projected 3-year returns across three forecast scenarios.
Minimum investment $100,000 USD · Maximum $1,250,000 USD
Your Investment Amount (USD)
Your Allocation
0.000%
Class B shares in HoldCo
$16.5M pre-money · $17.75M post-money
0.00M WAGER
$0 at TGE
0.000% of 888M total supply
50% discount to $75M TGE launch price
1.960%
Of distributable net profit each year
Pro-rata share of 7% equity class. Distributable net profit paid annually.
3-Year and 5-Year Return Forecast
Returns are calculated from token value (buyback-driven FDV) and profit participation dividends. Equity value is shown separately below - input your own revenue multiple to model that upside independently.
Equity Revenue Multiple (for separate valuation)
Applied to Y3 and Y5 revenue to estimate equity stake value
Projected Returns
Based on model revenue targets, 7% equity stake, 3.333% token allocation at 50% discount to TGE.
Platform Revenue Forecast
Year 1
$134.7M
Year 2
$394.7M
Year 3
$838.2M
Year 4
$1.4B
Year 5
$2.0B
Token Value (Buyback-Driven FDV)
End Year 1
$0
FDV $163M · $0.1834/token
End Year 3
$0
FDV $470M · $0.5297/token
End Year 5
$0
Same FDV as Y3 - buybacks stopped end Y3
Cumulative buybacks: Y1 $29.3M · Y2 $128.0M · Y3 $197.7M (stops). Multiplier: 3x Y1, 2x Y2-Y3.
Return (Token + Profit Participation - Equity Not Included)
3-Year
5-Year
Additional Upside: Equity Value at 2x Revenue Multiple
Your 1.960% equity stake valued at 2x annual revenue. This is separate from the return above and represents a potential liquidity event or secondary sale value.
3-Year (Y3 revenue x 2x)
$0
5-Year (Y5 revenue x 2x)
$0
Equity value is illustrative only. Token value calculated from buyback-driven FDV (3x multiplier Y1, 2x Y2-Y3). Profit participation reflects 7% equity share of distributable net profit. All figures in USD.
The Conservative Case Is Built On Real Data
The Streamer Only forecast is not a modelled estimate. It is a bottom-up projection built from verified historical NGR and deposit data generated by our streamer acquisition team — operators who have personally managed these exact streamer profiles at BC.Game, Gamdom, 1xwin, and other leading crypto casinos.
Every number in the conservative forecast is traceable to real operator performance records. The team has managed 80+ individually modelled streamers and holds 5+ years of live data on what each streamer profile generates in deposits and NGR.
This is the same validated acquisition channel that generated $200M+ in Year 1 handle at previous platforms. It requires nothing more than a standard casino product to function — no sportsbook dependency, no speculative assumptions.
- Breakeven from Month 2 · Net positive from Month 3
- 80+ individually modelled streamers with live records
- Platform breakeven independent of sportsbook adoption
80+
Individually modelled streamers
5+ Years
Verified historical performance data
$200M+
Y1 handle at comparable platforms
Month 2
Breakeven point — streamer model only
Round Structure Snapshot
Pre-Money Valuation
$17.86M
Post-Money Valuation
$19.11M
Token Launch FDV
$75M
Token Entry Price
50% discount
to TGE price
Round Size
$1,250,000
Equity on Offer
7.00%
Token Pool
3.33% supply
Profit Participation
Pro-rata equity %
Ready to Proceed?
Contact the team to review the full investor deck and confirm your Round 1 allocation.
jarred@wagercasino.io · wagercasino.io