Global Promotional Sport
Preliminary IPO
GlobalPromotionalSport.com | Shares O/S | Market Capture $ | IPO Price | EPS | P/E | Share Price | Market Capitalization | ||
Total Shares Fully Diluted | 300,000,000.00 | $681,000,000.00 | $2.27 | $0.91 | 10.00 | $9.08 | $2,724,000,000.00 | ||
Gross Margin | 40.00% | $272,400,000.00 | |||||||
EPS | $0.91 | ||||||||
Share Price | EPS | $0.91 | |||||||
Share $ - EPS X P/E | $9.08 | ||||||||
Initial Market Capture Rate | 1.00% | ||||||||
Valuation Multiple | 2.00 | ||||||||
GlobalPromotionalSport.com | Domain Value X Capture | Global Market | Capture % | Capture $ | Valuation | Shares % | Shares # | ||
25.00% | Capitalization | 1.00% | 2.00 | 300,000,000.00 | |||||
Sportsorship.com ™ | $62,500,000.00 | $25,000,000,000.00 | 1.00% | $250,000,000.00 | $500,000,000.00 | 36.71% | 110,132,158.59 | ||
Sport Sponsorship | |||||||||
Sportchology.com ™ | $25,000,000.00 | $10,000,000,000.00 | 1.00% | $100,000,000.00 | $200,000,000.00 | 14.68% | 44,052,863.44 | ||
Sportchologist.com ™ | $12,500,000.00 | $5,000,000,000.00 | 1.00% | $50,000,000.00 | $100,000,000.00 | 7.34% | 22,026,431.72 | ||
Sport Psychology | |||||||||
Sportdorsement.com ™ | $12,500,000.00 | $5,000,000,000.00 | 1.00% | $50,000,000.00 | $100,000,000.00 | 7.34% | 22,026,431.72 | ||
Sport Endorsements | |||||||||
MetaSportsorship.com | $2,250,000.00 | $900,000,000.00 | 1.00% | $9,000,000.00 | $18,000,000.00 | 1.32% | 3,964,757.71 | ||
MetaSportsors.com | $2,250,000.00 | $900,000,000.00 | 1.00% | $9,000,000.00 | $18,000,000.00 | 1.32% | 3,964,757.71 | ||
Metaverse Sportsorship / Sportsors | |||||||||
Sportsors.com ™ | $12,500,000.00 | $5,000,000,000.00 | 1.00% | $50,000,000.00 | $100,000,000.00 | 7.34% | 22,026,431.72 | ||
Sport Sponsors – GEO | |||||||||
Sportstagram.com ™ | $6,250,000.00 | $2,500,000,000.00 | 1.00% | $25,000,000.00 | $50,000,000.00 | 3.67% | 11,013,215.86 | ||
Sports Instagram | |||||||||
Spodsters.com ™ | $2,500,000.00 | $1,000,000,000.00 | 1.00% | $10,000,000.00 | $20,000,000.00 | 1.47% | 4,405,286.34 | ||
Sport Pod Casters | |||||||||
SportsArtNFTs.com | $1,250,000.00 | $500,000,000.00 | 1.00% | $5,000,000.00 | $10,000,000.00 | 0.73% | 2,202,643.17 | ||
Sports Art NFT’s | |||||||||
Sportvestors.com ™ | $25,000,000.00 | $10,000,000,000.00 | 1.00% | $100,000,000.00 | $200,000,000.00 | 14.68% | 44,052,863.44 | ||
Sport Investors | |||||||||
Sportcumentary.com ™ | $375,000.00 | $150,000,000.00 | 1.00% | $1,500,000.00 | $3,000,000.00 | 0.22% | 660,792.95 | ||
SportcuSeries.com ™ | $375,000.00 | $150,000,000.00 | 1.00% | $1,500,000.00 | $3,000,000.00 | 0.22% | 660,792.95 | ||
Sport Documentary Series | |||||||||
Teamercise.com ™ | $37,500,000.00 | $15,000,000,000.00 | 1.00% | $150,000,000.00 | $300,000,000.00 | 22.03% | 66,079,295.15 | ||
Teamercising.com ™ | $22,500,000.00 | $9,000,000,000.00 | 1.00% | $90,000,000.00 | $180,000,000.00 | 13.22% | 39,647,577.09 | ||
Team Exercise | |||||||||
Sportventor.com ™ | $1,250,000.00 | $500,000,000.00 | 1.00% | $5,000,000.00 | $10,000,000.00 | 0.73% | 2,202,643.17 | ||
Sportquipment.com ™ | $6,250,000.00 | $2,500,000,000.00 | 1.00% | $25,000,000.00 | $50,000,000.00 | 3.67% | 11,013,215.86 | ||
Sport Inventor Equipment | |||||||||
GlobalPromotionalSport.com | $170,250,000.00 | $68,100,000,000.00 | 1.00% | $681,000,000.00 | $1,362,000,000.00 | 100.00% | 300,000,000.00 | ||
Mxaxx.com | 51.0000% | 153,000,000.00 | $2.27 | 347,310,000.00 | |||||
VC 1 – $5 Million Build Money - $5 Million at IPO - $1.00/Share | VC 1 - $5 Million Upfront - $5 Mill IPO | 3.3333% | 10,000,000.00 | $1.00 | 10,000,000.00 | ||||
Sportsors™ - First Built | Digital Ad | VC 1 | 2.6667% | 8,000,000.00 | $2.27 | 18,160,000.00 | |||
Sportsorship™ - Second Build | Digital Ad | VC 1 | 4.0000% | 12,000,000.00 | $2.27 | 27,240,000.00 | |||
VC 1 | 3.0000% | 9,000,000.00 | $2.27 | 20,430,000.00 | |||||
Sportchology™ - | Media Based | VC 1 | 2.0000% | 6,000,000.00 | $2.27 | 13,620,000.00 | |||
Sportchologist™ | Media/Directory CRM | Float | 34.0000% | 102,000,000.00 | $2.27 | 231,540,000.00 | |||
Spodsters™ | Directory Site | ||||||||
Sportcumentary™ | Media Based | Market Capitalization | 100.0000% | 300,000,000.00 | $2.27 | 668,299,999.99 | |||