$3.6M EBITDA AI-Enabled Ticketing Software Platform

May 22, 2025
by a searcher from Stetson University in Christiansted, St. Croix, USVI
Seeking $1.2M of common equity co-investment to support strategic add-on acquisition in the digital ticketing space.
$4.0M of third party debt is already arranged, with the seller rolling equity and joining as CTO.
Combined Pro Forma:
• $22M EV
• $33.9M GMV
• $14.2M Fee Revenue
• $3.6M EBITDA
• 14% projected 12-month post-close growth
• 1.1x net leverage / 22.7% LTV / 3.9x DSCR
Pursuing 10%+ organic growth plus M&A to scale to $25M+ EBITDA in 5 years. Seeking partners to participate in this transaction and the long-term growth journey.
Capital Structure:
• $1.2M equity raise
• $5.0M total debt ($4.0M TL + $1.0M seller note)
• $1.0M proceeds retained on B/S for growth and working capital
Projected 5-Year Returns: 40%+ IRR / 5.0x MOIC
Led by CEO with 12+ years in ticketing, development of marketing tech, and a track record with multiple prior exits.
Message me if you'd like to see a deck and the financial model.
from University of Mysore in Alameda County, CA, USA
from University of Southern California in Los Angeles, CA, USA