LASER — Decentralized PvP and Predict Protocol Platform on TON
Innovative, fair, and transparent gaming experience.
Laser is an innovative decentralized platform combining PvP games and a prediction market on the TON blockchain. Users compete with each other, placing real token bets on events they initiate themselves. Our goal is to transform the iGaming space, making it fair, transparent, and user-friendly, with full transparency powered by blockchain technology.
🔍
Fairness and Transparency
All games are built in‑house; odds are generated on the platform only — no third‑party providers or bookmakers.
🤝
User‑Friendly Environment
Players compete with each other, not algorithms, avoiding toxic practices of traditional casinos.
💸
No RTP Model
Instead of classic RTP we use rake — transparent platform fees.
✨
Innovative Mechanics
Unique gaming approaches make the experience engaging, modern, and exciting.
Investor Offer Summary
Pre-money valuation estimate for a pre-revenue social casino startup
Valuation Calculation
- Pre‑money valuation: $9M
- Daily revenue: $23,900 → annualized $8.7M
- Growth: 40–50% YoY → $18M by 2030
- Based on 2025 market data
Valuation Methods — Results
| Method | Key assumptions | Result |
|---|---|---|
| Discounted Cash Flow (DCF) | FCF positive by Year 3 ($1M in 2028; $4M in 2030). Terminal value ~$16M at Year 5 (4% growth). Discounted at 32% WACC. | ~$4.8M |
| Comparable Company Analysis (Comps) | 3.5× forward revenue multiple; adjusted -40% for pre‑revenue; based on 2027E revenue $5M. | ~$10.5M |
| Venture Capital (VC) Method | Assumes $100M exit in 5 years (5.5× Year‑5 revenue). Target return 12×. | ~$7.3M |
Blended midpoint
Range $6M–$12M → $9M (conservative for 2025)
Investment Terms & ROI
Clear overview of investment structure and expected outcomes
💰
Investment
$1M
📊
Equity
10% stake
🏢
Valuation
$10M post‑money
✅
Terms
Pro‑rata, 1× liquidation pref.
ROI Scenarios
Base Case
Exit$100M
Value$10M
Profit$9M
ROI9×
Upside
Exit$150M
Value$15M
Profit$14M
ROI14×
Downside
Exit$50M
Value$5M
Profit$4M
ROI4×
⏳
Payback Period
Breakeven by Year 4 (FCF +$2.75M by 2029). Full ROI at exit in Year 5.