Institutional Sports Offering | Series Seed

The Future of American Football Is Fast, Safe & Scalable

Non-contact football (5v5 flag, 7v7 touch, and hybrid FAST5) is transforming the world's most lucrative sport into a high-velocity, injury-free product built for Gen-Z, international broadcast syndication, and micro-wagering telemetry.

Pre-Money Valuation

$15,000,000

Seed Target

$2,500,000

6-Year Exit Target

$1.90 Billion

Initial Footprint

6 Foundational Markets

The FAST5 Game Architecture

A 5-on-5 touring format utilizing custom mobile Battle Box arena production rigs. 9-event regional circuits delivering 45,000 paid attendees per cycle at $200 blended tickets with built-in real-time player biometric telemetry.

6 Foundational Owners 1 Fan-Owned Unit / Division 2,400 Skybox Seats / Market

Seed Deployment Breakdown ($2.5M)

Battle Box Mobile Arena & Rig $850,000 (34%)

6-City Scouting Combine Auditions $700,000 (28%)

FDD Franchise Legal & Compliance $500,000 (20%)

Pipeline Sales & Marketing Activation $250,000 (10%)

Data Clearinghouse & Wagering Engine $200,000 (8%)

Stage 1 Roadmap

2026: Talent Validation & Market Activation

18-Day, 6-City Combine Tour across Los Angeles, Phoenix, Oakland, Portland, Seattle, and Las Vegas.

Year 1 Financial Matrix

Gameday Circuit (45k Paid @ $200)$9.00M

Franchise Territory Licenses$5.00M

Skybox Fractional Equity Pre-Sell$4.80M

Arena & Tour Sponsor Inventory$3.50M

Data Clearinghouse & Wagering API$1.50M

Total Gross Revenue$23.80M

Kurt Badenhausen Valuation Metric: Valued at 8.0x EV/Rev multiple = $190.4M Enterprise Value.

Stage 2 Roadmap

2027: Inaugural Multi-Conference Expansion

Las Vegas Flag Football Club (LVFC) flagship launch and expansion to 12 franchises across Western & Eastern Conferences.

Year 2 Financial Matrix

Gameday Circuit (2 Tours / 90k Paid)$18.00M

Expansion Franchise Entry (+6 Units)$12.00M

Skybox Fractional Equity Liquidity$9.60M

Regional Tier-1 Sponsorships$8.00M

Linear / FAST OTT Streaming Blocks$4.50M

Total Gross Revenue$52.10M

Kurt Badenhausen Valuation Metric: Valued at 7.5x EV/Rev multiple = $390.8M Enterprise Value.

Stage 3 Roadmap

2028: The Olympic Catalyst & 18-Team Footprint

Capitalizing on Flag Football's official debut at the LA28 Olympic Games to drive institutional franchise bidding wars.

Year 3 Financial Matrix

Gameday Circuit (4 Tours / 180k Paid)$36.00M

Institutional Franchise Bids (+6 Units)$24.00M

Skybox Fractional Equity Expansion$14.40M

Global Olympic Window Sponsorships$16.00M

National Broadcast Rights Contracts$11.00M

Total Gross Revenue$101.40M

Kurt Badenhausen Valuation Metric: Valued at 7.0x EV/Rev multiple = $709.8M Enterprise Value.

Stage 4 Roadmap

2029: Complete 24-Team Champions League

4 full regional conferences (West, East, South, Midwest) locking in multi-year tier-1 national carriage distribution blocks.

Year 4 Financial Matrix

Gameday Circuit (6 Tours / 270k Paid)$54.00M

Franchise Territory Licenses$36.00M

Skybox Fractional Equity Programs$19.20M

Enterprise Sponsorship Portfolio$25.00M

DTC Subscription & Live Betting Telemetry$22.00M

Total Gross Revenue$156.20M

Kurt Badenhausen Valuation Metric: Valued at 6.5x EV/Rev multiple = $1.015 Billion Unicorn Valuation.

Stage 5 Roadmap

2030: Premier League Tier & International Tours

30 Franchises active nationwide plus global showcase tour fixtures in Mexico City (Estadio Azteca) and London.

Year 5 Financial Matrix

Gameday Circuit (9 Tours / 405k Paid)$81.00M

Premier Tier Franchise Licenses$50.00M

Skybox Fractional Secondary Market$24.00M

Global Corporate Partners$38.00M

Cross-Border Media Syndication$35.00M

Total Gross Revenue$228.00M

Kurt Badenhausen Valuation Metric: Valued at 6.2x EV/Rev multiple = $1.413 Billion Enterprise Value.

Stage 6 Roadmap

Year 6: Complete 36-Franchise Scale

24 Champions League + 12 Premier League national tournament footprint ready for institutional exit.

Year 6 Financial Matrix

Gameday Circuit (12 Tours / 540k Paid)$108.00M

Expansion & Relicensing Bids$75.00M

Skybox Fractional Liquidity Pool$28.80M

Global Brand Licensing Rights$52.00M

Global Wagering & Media Telemetry$50.00M

Total Gross Revenue$313.80M

Institutional PE Exit Multiple: Valued at 6.05x EV/Rev = $1.90 Billion Target Valuation.

Executive Summary | Institutional Exit Architecture

Badenhausen Sports Valuation Multiple Pathway: $2.5M Seed to $1.9B Strategic Exit

6-Year Valuation & Revenue Trajectory

Strategic Liquidity Pathways

1. Strategic Media / Live Entertainment Buyout

Acquisition by Tier-1 conglomerate or live events aggregator (e.g., RedBird Capital, Endeavor / TKO, Live Nation) integrating FAST5 tournament IP into global touring networks.

2. NFL / Olympic Consortium Integration

Acquisition by major sports leagues or athlete-backed consortia following the LA28 Olympic non-contact global breakout.

3. Multi-Market Franchise Secondary Recapitalization

Institutional recapitalization unlocking liquidity for foundational seed partners while maintaining high-margin data licensing revenue.

FAST5 USA INC. | Institutional Executive Office

Ed Blount, Founder & Executive Office

Call (714) 448-1127 Email info@fast5.us