Amatra investor returns calculator
= 1,000 shares at £5.00 · Pre-seed
Entry round
Closed: Friends & family @ £2.5M
Valuation scenarios
| Round | Valuation | Value | Return |
|---|---|---|---|
| Seed | £10M | £9,000 | 1.80× |
| Series A | £25M | £20,250 | 4.05× |
| Series B | £50M | £36,450 | 7.29× |
| Series C | £100M | £65,610 | 13.1× |
| Series D | £500M | £295,245 | 59.0× |
| Series E | £1B | £531,441 | 106× |
| Series F | £10B | £4.8M | 957× |
Assumes 10% dilution of existing holders at each round. Your share count stays fixed from the round you enter; per-share price grows with valuation. Illustrative only — not financial advice.
If Amatra reaches unicorn status (£1B)
£531,441
Your £5,000 becomes a 106× return — 1,000 shares worth £531.44 each.
The public performance-hardware leader, Catapult (ASX:CAT, founded 2006), commands a market cap of ~£500M after nearly two decades. The performance-software leader, Teamworks (founded 2006), crossed unicorn at ~£1B at Series F in 2024. Each technological shift has expanded the ceiling. The AI-native performance company of the future — one built around models, agents, and data rather than wearables or workflow tools — will supersede and surpass slow-moving incumbents.
Public and private valuations approximate and subject to change.
Cap table
- FoundersCommon stock87.7%
- ESOPOption pool9.7%
- Friends & family round£65k raised at £2.5M pre-money2.5%
Team
- KC
Health data optimist. Previously: Data transformation, catastrophe risk models @ global insurers (multiple); ML research on brain-tumour DNA @ BIH Charité.
- NPNikola PenevCOO
Sports & wearables obsessive. Previously: Growth lead @ Remotemore (through US buyout); Finance & Ops @ IBM.
- RTRobin Thorpe, PhDScientific Advisor
World-leading performance researcher. Assoc. Prof @ ASU; Advisor @ Therabody (unicorn). Previously: Director of Performance @ Red Bull; Performance lead, 10 years @ Manchester United.
- SOSteve OosterhofStrategic Advisor
CCO @ Model Health; LP @ Imprint Capital Partners. Previously: CEO @ Kangatech; Led global expansion @ Catapult ($100m+ ARR).
Interested in backing Amatra?
