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. If you hold existing equity in Longhorn, enter that below to model your combined position.
Minimum investment $100,000 USD · Maximum $450,000 USD
Forecast Scenario
Conservative model — what happens if growth misses
Your Investment Amount (USD)
≈ A$214,286 @ 0.70 FX
Existing Holdings & FX (Optional)
Eligible holders only. Grants 900K $WAGER per 1% + pro-rata dividends.
Equity % recalculates with FX. Today's spot: ~0.70.
Your Allocation
New round investment shown below
0.000%
Class B shares in HoldCo
A$11.86M pre · A$12.50M post
($8.30M / $8.75M USD @ 0.70 FX)
0.00M WAGER
$0 at TGE
0.000% of 888M total supply
64.7% discount to $85M TGE launch FDV
0.000%
Of distributable net profit (forecast)
Pro-rata share of 5.14% Class B equity class. Distributions are forecasts; actual amounts at board discretion based on operating capital needs.
3-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 revenue to estimate equity stake value
Projected Returns
Based on base case revenue targets, 5.14% equity stake (at 0.70 FX), 1.5% token allocation at 64.7% discount to TGE.
Platform Revenue Forecast — Base Case
Year 1
$59.0M
Year 2
$227.2M
Year 3
$445.1M
Token Value (Buyback-Driven FDV)
End Year 1
$0
FDV $110.4M · $0.1244/token
End Year 3
$0
FDV $248.7M · $0.2801/token
Cumulative buybacks: Y1 $12.7M · Y2 $69.5M · Y3 $109.2M (stops mid-Y3). Multiplier: 2x Y1, 1.5x Y2-Y3.
3-Year Return (Token + Profit Participation — Equity Not Included)
Additional Upside: Equity Value at 1x Revenue Multiple
Your 1.714% combined equity stake valued at 1x Y3 annual revenue. This is separate from the return above and represents a potential liquidity event or secondary sale value.
3-Year (Y3 revenue × 1x)
$0
Equity value is illustrative only. Token value calculated from buyback-driven FDV (2x multiplier Y1, 1.5x Y2-Y3). Profit participation is forecast only — actual distributions are at the discretion of the board and may be retained to fund operations. All figures in USD.
Round Structure Snapshot
Post-money fixed at A$12.5M. Raise fixed at $450K USD. Equity % derived from live FX (current: 0.70).
Pre-Money Valuation
A$11.86M
$8.30M USD @ 0.70
Post-Money Valuation
A$12.50M
$8.75M USD @ 0.70
Token Launch FDV
$85M
Token Entry FDV
$30M
64.7% discount
Round Size
$450,000 USD
≈ A$642,857 @ 0.70
Equity on Offer (Full Round)
5.143%
For the full $450K raise
Token Allocation (Full Round)
1.50%
13.32M $WAGER from supply
Profit Participation
5.14% of distributable profit
Forecast only — board discretion
Revenue Floor
5% of NGR until invested capital returned
Paid from operating revenue from the first dollar — independent of token price
Ready to Proceed?
Contact the team to review the full investor deck and confirm your Round 1 allocation.
jarred@wagercasino.io · wagercasino.io