Valuation Step-Up
+91.18%
+$310M Expansion
Player Pool Value
$97.5M
15% Equity Stake
Avg Stake / Player
$2.708M
Across 36 Players
2027 Tour Gross Gate
$3.825M
6 Cities × 8.5k Cap
VALUATION & CAPITAL WATERFALL ($M)
Dilution: 17.69%
PLAYER EQUITY TIERS ($ VALUE)
$97.5M Pool
CROSS-LEAGUE VALUATION BENCHMARK
Enterprise Valuation
| League / Asset | Valuation | Structure | Player Equity |
|---|---|---|---|
| Unrivaled (Series C) | $650M | 3x3 Single-Entity | 15.0% Pool |
| WNBA Franchise Avg | $100M - $125M | Franchise League | 0.0% |
| NWSL Expansion Team | $110M - $120M | Independent Club | 0.0% |
| PWHL Enterprise | $250M - $300M | Single-Entity | Undisclosed |
2027 TOUR TRAVEL FINANCIAL BREAKDOWN
Net Est: $2.48M
Gross Ticket Receipts
$3.825M
Arena Rent & Ops ($120k/stop)
-$0.720M
Charter Logistics & Crew ($105k/stop)
-$0.630M
Projected Tour EBITDA
+$2.475M