The Target: AI Video SaaS Platform
Right now, I'm in the middle of acquiring a fifteen million dollar AI SaaS company — merging it with my own company Mascot.ai — and taking the combined entity public on NASDAQ.
Zero money down. Investors fund the US listing. And I've structured a performance equity deal modeled on the same framework Elon Musk used at Tesla in 2018 — where I earn up to 20% of the company, but only if I grow it.
I'm going to show you the actual data room, the real P&L, the signed agreements, the merger strategy, and the exact path from $15 million to a billion dollars.
This is not a theory. This is a live deal. Company names are confidential — but the numbers, the structure, and the strategy? That's all here.
It's an AI-powered video creation platform. Think enterprise-grade — the kind of tool that competes directly with Synthesia and HeyGen. Synthesia just raised at a $4 billion valuation in January 2026. HeyGen is valued at over $500 million.
This company I'm targeting? Same category. Same customers. But it's doing $14-15 million in revenue and it's not on anyone's radar yet.
These aren't small accounts. SAP. Nestle. Panasonic. Multi-billion dollar enterprises paying annual contracts. ISO 27001 certified. GDPR compliant. Enterprise-grade.
Inside the Data Room
Revenue: approximately $14 million trailing. But here's the story inside the story — the mix shift. A few years ago this was mostly a consumer product. Today, B2B enterprise is 57% of revenue and accelerating. That flip happened organically — with zero dedicated outbound sales team.
Forward Projections
| Year | Revenue | Net Income | EBITDA | Net Margin |
|---|---|---|---|---|
| 2026 | $14.6M | $1.2M | $2.1M | 8.0% |
| 2027 | $17.5M | $646K | $3.9M | 3.7% |
| 2028 | $20.1M | $1.4M | $4.7M | 7.1% |
| 2029 | $22.8M | $2.3M | $5.6M | 10.0% |
The Deal — Zero Money Down
You don't buy the company outright. You acquire it through value creation. I'm coming in as the strategic growth advisor and M&A lead — I'm the one sourcing the deal, structuring the listing, bringing the investors, and driving the growth strategy. My firm runs this process.
Pre-Listing Budget
| Item | Cost |
|---|---|
| Lawyers | $60,000 + shares TBD |
| CPA / Audit | $60,000 |
| Underwriter Expenses | $50,000 |
| Travel & Misc | $30,000 |
| Investor Relations | $20,000 |
Listing Firm Economics
| Component | Terms |
|---|---|
| Retainer | $5K/month, capped at $60K |
| Success fee at IPO | $80,000 |
| Cash kicker | $60K when founder equity ≥ $10M |
| Warrants (3-year) | 10% at $8M + 10% at $12M + 10% at $15M |
| Post-IPO raises | $50K min per raise within 24 months, or % of proceeds (whichever greater) |
| Founders retain | 70% post-IPO |
IPO Timeline
My Role — Advisor to CEO
I come in as the Strategic Growth Advisor. I'm running the deal. I found this company, structured the listing, brought in the listing partners, and I'm driving the M&A and growth strategy post-IPO.
Why advisor and not CEO right away? Because I'm building a portfolio. I can do multiple deals like this simultaneously. I start as advisor, I direct the growth capital, I run the M&A pipeline — and if I see massive potential, if this becomes the one, I have the option to step into the CEO seat.
Growth Initiative Capital
5–10% of net IPO proceeds set aside as a pool I direct — for bolt-on acquisitions, new revenue channels, and vertical expansion. IPO raises $10M? I'm deploying $500K to $1M into growth plays.
Performance Equity — The Tesla Play
| Market Cap (30-Day VWAP) | Equity Grant | Cumulative | Value at Milestone |
|---|---|---|---|
| $50,000,000 | 3% | 3% | $1,500,000 |
| $100,000,000 | 4% | 7% | $7,000,000 |
| $250,000,000 | 5% | 12% | $30,000,000 |
| $1,000,000,000 | 8% | 20% | $200,000,000 |
The Mascot.ai Merger — The Multiplier
I'm not just advising this company in isolation. I'm considering merging it with my own company — Mascot.ai.
Mascot.ai is an organic multi-channel content distribution platform powered by AI agents. Think Sora meets TikTok meets Claude with a face — on-brand video creation across every channel, with AI agents on the backend handling distribution, engagement, and conversion.
The Target Platform
- Enterprise AI video creation
- Synthesia / HeyGen competitor
- 50M+ users, 850+ enterprise accounts
- 86% gross margins
- Gap: No distribution engine
Mascot.ai
- Organic multi-channel distribution
- TikTok, YouTube, Instagram — on-brand AI content
- AI agents (Claude with a face)
- Backend automation + engagement
- Gap: No enterprise creation engine
The Elon Musk Comparison
This is the exact framework Elon Musk used at Tesla in 2018. 12 tranches of stock options, each = 1% of outstanding shares. Market cap milestones from $100B to $650B, gated by revenue and EBITDA targets.
Tesla 2018 Milestones
| Market Cap | Revenue Gate | EBITDA Gate |
|---|---|---|
| $100B | $20B | $1.5B |
| $150B | $35B | $3.0B |
| $200B | $55B | $4.5B |
| $250B | $75B | $6.0B |
| $300B | $100B | $8.0B |
| $350B | $125B | $10.0B |
| ... up to $650B | $175B | $14.0B |
Side-by-Side
| Tesla (Musk 2018) | My Deal (Moran 2026) | |
|---|---|---|
| Tranches | 12 | 4 |
| Max equity | 12% of outstanding | 20% of fully-diluted |
| Market cap range | $100B → $650B | $50M → $1B |
| Operational gates | Revenue + EBITDA | ARR + Revenue + EBITDA |
| Cash salary | $0 | $0 |
| Window | 10 years | 5 years |
When Musk signed this, Tesla was worth $59 billion. People called him insane. Every single tranche vested. The package ended up worth over $50 billion. Same incentive DNA — pure alignment between operator and shareholders.
The Comparables
| Company | Status | Description | Revenue | Valuation |
|---|---|---|---|---|
| Synthesia | Private ($4B, Jan 2026) | AI avatar video for enterprise | $150M+ ARR | $4B (~27x ARR) |
| HeyGen | Private ($500M+) | AI avatar video platform | N/A | $500M+ |
| Canva | Private ($42B, IPO H2 2026) | Visual content + AI, 260M MAU | $4B ARR | $42B (~10x ARR) |
| Kaltura | NASDAQ: KLTR | Enterprise video, Israel-based | $181M rev | $211M (~1.2x) |
The target sits right in Synthesia's category with similar margins and enterprise customers. With the Mascot.ai merger creating the only full-stack AI content + distribution platform? The multiple expands dramatically. Scale B2B ARR from $7M to $50M — that's $500M to $1B at a category-appropriate multiple.
Why Investors Are Funding This
I'm not funding this out of pocket. Investors fund the US listing. Here's what they get:
- ✓ US-listed equity in a profitable AI SaaS company
- ✓ 86% gross margins — SaaS best-in-class
- ✓ $7.2M B2B ARR with 108%+ net revenue retention
- ✓ Fortune 500 customer base
- ✓ Direct competitor to Synthesia ($4B) and HeyGen ($500M+)
- ✓ Mascot.ai merger = unique full-stack AI content platform
- ✓ Tesla-style performance alignment — advisor only earns if company grows
- ✓ Pre-IPO entry → NASDAQ liquidity in 6-7 months
That's not a hard pitch. That pitches itself.
The Recap
You don't buy it — you earn it. You find an undervalued company in a billion-dollar category, you bring the strategy, you bring the listing infrastructure, you bring a merger that 10x's the opportunity — and you structure your comp so that everyone wins together or nobody wins.
I start as the advisor. I have the option to step into CEO if this becomes the one. But either way — the deal is structured so that I only get paid when I create real, measurable value.
Sources & References
Want to structure deals like this?
The actual frameworks, agreements, and outreach templates — inside the next workshop.
Book a Strategy Call →