Opportunity
What 1YFE Inc. is worth today, measured five ways.
An indicative valuation as of November 5, 2026, built from $500K in 2026 revenue, a five-year base-case plan and a review of the live codebase.
Indicative enterprise value
$4.8M
Range $3.5M to $6.7M across weighted methods
- Valuation date
- November 5, 2026
- Currency
- CAD
- 2026 revenue
- $500K
- Methods reconciled
- 5
- Discounted cash flow$2.0M
- Revenue multiple$6.3M
- Cost to recreate$2.5M
- Venture capital method$4.6M
- Scorecard method$9.2M
- Concluded value$4.8M
- 01Weight 30%
Income approach
Discounted cash flow
$2.0M
$1.6M to $2.6M
Free cash flow for 2027 to 2030 discounted at a venture-stage rate, plus a terminal value.
- Discount rate 35%
- Terminal growth 5%
- Terminal value $1.3M today
- 02Weight 30%
Market approach
Revenue multiple
$6.3M
$3.8M to $10.0M
Next-twelve-months revenue at multiples seen across AI services and AI-native software.
- 2027 revenue $1.3M
- 3.0x to 8.0x EV/Revenue
- 03Weight 10%
Asset approach
Cost to recreate
$2.5M
$1.8M to $3.6M
What it would cost to rebuild the measured codebase with senior Canadian engineers. A floor value.
- 110,568 lines measured
- 2,262 engineer-days
- $900 per day loaded
- 04Weight 15%
Investor return
Venture capital method
$4.6M
$3.5M to $6.2M
2030 exit value, reduced for future dilution and discounted at a target investor return.
- Exit at 4x 2030 revenue
- Target return 40%
- Ownership kept 70%
- 05Weight 15%
Qualitative benchmark
Scorecard method
$9.2M
$7.9M to $10.6M
A regional seed-stage benchmark adjusted across seven weighted factors.
- Benchmark $8.0M
- Adjustment ×1.16
Code review · measured November 5, 2026
110,568 lines of production code and configuration
- Backend functions
- 161
- Shared server modules
- 166
- Data models
- 147
- Automated workflows
- 52
- Application pages
- 91
- Interface components
- 857
- AI agents
- 5
- Live integrations
- 8
Feature areas reviewed
- Sales CRM and pipeline engine
- Guardrailed AI email outreach
- NEXUS AI and debug engine
- Back-office approvals and audit trail
- Bids and tender pipeline
- Client portal and service marketplace
- Proposals and e-signed agreements
- Payments and financing (Stripe, Tabit)
- AI video ad studio
- Founder funding workspace
Owned by 1YFE Inc.
Two incorporated subsidiaries
1YFE Max Inc.
1yfemax.com · HealthTech
PHIPA-compliant healthcare platform with physician-reviewed protocols, secure consultations and progress tracking.
$40M · Historical predecessor project figure
The $40M figure was reported for the predecessor project. It is not a new valuation of 1YFE Max Inc.
SuperFans Music Inc.
superfansmusic.com · Music Tech · Creator Economy
All-in-one music platform: AI production suite, 150+ DSP distribution, 17 revenue streams. Includes the Ghostr app (ghostrapp.com), part of SuperFans Music Inc.
$12.5M · Company-reported figure, unaudited
Subsidiary figures are not included in the concluded value. Each company needs its own independent valuation before it can be added.
Methodology
- The three approaches a 409A appraiser uses are applied first: income, market and asset. Two venture methods (VC and Scorecard) are added for an early-stage company.
- The Berkus method is excluded: it values pre-revenue companies and 1YFE Inc. reports $500K of 2026 revenue.
- EBITDA stands in for operating profit because an asset-light studio has immaterial depreciation. Net debt is assumed to be zero.
- A discount for lack of marketability converts enterprise value into an indicative value for a minority, non-traded interest.
- Per-share common value needs the capitalization table and is not calculated here.
Indicative analysis prepared by management, valued as of November 5, 2026, in Canadian dollars. It is not a formal IRC §409A valuation, a Canadian fair-market-value opinion, an audit or an offer to sell securities. A safe-harbour 409A or Chartered Business Valuator opinion requires an independent appraiser, reviewed financial statements and the capitalization table. Forecasts are assumptions, not guarantees.