TMRW
The Financial Partnership.
This is not a content fee. It is a stake in something we are building together. Three income streams. Five years. Real ownership.
The Structure
Three income streams.
Stream 01
Equity
$50,000
A straight equity grant at the Series A valuation. No strike price. No options complexity. Real ownership in TMRW that vests over five years.
0.1000% ownership at $50M Series A
Stream 02
Content Production
$1,500 per session
Paid each time you produce a health story content session — the milestone moments, the reveals, the deep-dives. The ambient content between milestones is covered by the equity relationship.
~3 sessions per year
Stream 03
Referral Income
$100 per customer
A personal discount code with the equal best ambassador terms we offer. Plus a $100 bounty from every customer who signs up using your code. The more people you bring in, the more you earn.
25 referrals in Year 1
5-Year Partnership Value
$395.1k
$79.0k annualised
$17k
Year 1
$17.8k
Year 2
$18.7k
Year 3
$20k
Year 4
$21.6k
Year 5
Bars show annual income at grant value. Your equity is worth $350.0k at exit — 7× the grant.
Your Calculator
Model the outcomes.
Adjust the assumptions to see how the partnership value changes across five years. The equity value depends on what TMRW becomes.
Series A Valuation
$50M
The price at which your equity is granted
Net Exit Value
Net EV is the long-term value of TMRW, less capital raised to account for dilution
Strong growth. TMRW expands nationally and the model proves out at scale.
Content Sessions Per Year
3
Health story production sessions at $1,500 each
Year 1 Referrals
25
Customers who sign up using your discount code in Year 1
Annual Referral Growth
30%
How your referral volume grows each year as your audience engages
5-Year Total Value
$395.1k
$79.0k annualised
Ownership
0.1000%
at $50M Series A
Exit Multiple
7.0×
on Series A valuation
Content / 5yr
$22.5k
3sessions × $1.5k × 5yr
Referral / 5yr
$22.6k
growing referral base
The Five-Year View
How it builds.
Year 1
Year 2
Year 3
Year 4
Year 5
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Equity vested (grant value) | $10k | $10k | $10k | $10k | $10k | $50k |
| Equity vested (at exit value) | $70.0k | $70.0k | $70.0k | $70.0k | $70.0k | $350.0k |
| Content production | $4.5k | $4.5k | $4.5k | $4.5k | $4.5k | $22.5k |
| Referral income | $2.5k | $3.3k | $4.2k | $5.5k | $7.1k | $22.6k |
| Year total | $77.0k | $77.8k | $78.7k | $80.0k | $81.6k | $395.1k |
Sensitivity Analysis
What the partnership is worth.
Each cell shows your total 5-year value across different exit scenarios and referral volumes. Content sessions are held at 3 per year and Series A at $50M.
| Exit Scenario | 10 refs | 25 refs | 50 refs | 100 refs | 200 refs |
|---|---|---|---|---|---|
| Train Wreck$15M net EV | $46.6k | $60.1k | $82.8k | $128k | $218.3k |
| Mid Outcome$150M net EV | $181.6k | $195.1k | $217.8k | $263k | $353.3k |
| Good Outcome$350M net EV | $381.6k | $395.1k | $417.8k | $463.0k | $553.3k |
| Eucalyptus$1,500M net EV | $1.5M | $1.5M | $1.6M | $1.6M | $1.7M |
| Function$3,000M net EV | $3.0M | $3.0M | $3.1M | $3.1M | $3.2M |
Referral growth held at 30% per year. Your current selection is highlighted.
This is ownership.
Every brand deal ends. This one builds. The longer you stay, the more your equity is worth, the more referrals compound, and the more your content library works for both of us. This is not a campaign. It is a partnership.