Capital Allocation
$2.5M raise at $6.75M pre-money — every dollar traced.
Allocation percentages, dollar amounts, and category line items are reproduced from the FXM Institutional Financial Model Master Inputs.
Headline terms
Total Raise
$2.50M
Pre-Money Valuation
$6.75M
Post-Money Valuation
$9.25M
Pre-money + raise
Equity Offered
27.0%
Allocation overview
27%
$670.0K
Marketing, Content & Growth
Ignition capital for the FXM brand — influencers, affiliates, sponsorships, and boosted paid media across launch.
24%
$607.5K
Infrastructure, Licensing & Technology
Trading stack, licensing, and the Reverse Copy Engine — everything the platform runs on.
43%
$1.07M
Operations & Talent
Payroll, offices, entity setup, and the trading capital that powers the Reverse Copy Engine.
6%
$150.0K
Strategic Capital Reserve
Operational buffer to absorb shocks, secure payouts under 12 hours, and defend the runway.
Category line items
27% · $670.0K
Marketing, Content & Growth
- ▸Top Influencers — $100,000
- ▸Mid-Level Affiliate Activation — $40,000
- ▸Sponsorships + Education Tools — $40,000
- ▸Paid Media (Meta / Google / TikTok / X) — boosted M1-6, scale M7+
- ▸Content Studio + Creative Production
- ▸Referral & Community Growth Programs
24% · $607.5K
Infrastructure, Licensing & Technology
- ▸FXM Blackrock Phase 1 — $50,000
- ▸Tech Creation — $30,000
- ▸Magic Keys — $25,000
- ▸Reverse Copy Engine — Setup (B2COPY + PrimeXM bridge) — $50,000
- ▸MetaTrader — $12,500/mo
- ▸cTrader — $4,000/mo
- ▸TradingView — $1,000/mo
- ▸Licensing, Compliance & Audit Stack
43% · $1.07M
Operations & Talent
- ▸Onshore Payroll (7 roles) — $30,000/mo
- ▸Offshore Payroll (13 roles) — $15,150/mo
- ▸Office + Accommodation (12 months) — $60,000
- ▸Company Setup (UK / UAE / Saint Lucia) — $17,500
- ▸Reverse Copy Engine — Trading Capital (LP / Prime Broker) — $150,000
- ▸Multilingual Call Center (AR · EN · ES · FR)
6% · $150.0K
Strategic Capital Reserve
- ▸Security Reserve Layer — $100,000
- ▸Operational Reserve Buffer — $50,000
- ▸Payout Liquidity Guarantee (<12h SLA)
Investor return scenarios
Equity calculator runs on verified FXM assumptions: the $10.5M post-money valuation and Year-1 EBITDA from the Institutional Financial Model. Exit scenarios and secondary rounds are not modelled in the workbook.
Equity calculator
Max raise: $2.50M
Equity acquired
1.081%
Pro-rata Y1 EBITDA
$317.9K
Year-1 EBITDA: $29.40M
Exit Scenarios
Conservative
Strategic Acquisition
Larger prop firm, fintech consolidator, or broker acquires FXM outright.
$385.2M
1.5× ARR
MOIC
18.3×
IRR
79%
Base Case
PrimaryGrowth Equity / Late-Stage Buyout
Growth equity or PE fund buys out early-investor shares at a higher valuation as part of a larger raise.
$513.6M
2× ARR
MOIC
24.4×
IRR
90%
Upside
Mega-Strategic Exit
Acquisition by a major broker or exchange at a premium multiple.
$770.4M
3× ARR
MOIC
36.7×
IRR
106%
Capital Stack — per IFM Master Inputs H
Cumulative M1–12 EBITDA modelled: $28.46M · Y1 net profit $28.71M.