Listing ID: 71247

Business Overview

Tier 1 (Minority Entry): $1M–$3M (~4.5% equity per $1M; convertible note with warrant coverage; $17M pre-money valuation)

Tier 2 (Strategic Minority): $6M–$9M total (~25%–40% ownership)

Tier 3 (Control/Majority): Option A ~$8M–$9M for ~49%; Option B full buyout ~$15M–$20M + ~$2.2M in franchise fee obligations

Gross Revenue:

2025 (Actual/Base): ~$1.98M

2026 (Projected): ~$2.86M

2027 (Projected): ~$3.89M

2028 (Projected): ~$5.99M

2029 (Projected): ~$7.20M

SDE / Profitability Note: This is a pre-profitability, growth-stage sports asset. No SDE to report. Net losses narrow significantly over the projection period:

2025 Net Loss: (~$5.93M)

2026 Net Loss: (~$4.04M)

2027 Net Loss: (~$3.32M)

2028 Net Loss: (~$1.62M)

2029 Net Loss: (~$975K)

No breakeven projected within the 5-year window. Model assumes zero debt financing — losses funded through equity/external capital. Cumulative capital need through 2029 is approximately $16.8M.

Annual Expenses (High-Level, 2025 Actuals):

Payroll & Player Compensation (employees, consultants, housing, bonuses): ~$4.48M

Stadium & Facilities: ~$691K

Game Day Operations (security, broadcast, VIP ops, COGS): ~$614K

League & Travel Fees: ~$1.22M

Marketing & Other (marketing, IT, admin, professional services): ~$622K

Total OpEx 2025: ~$7.63M (projected to be ~$7.89M by 2029)

Growth Opportunities:

Attendance scale — Model projects 8x attendance growth (20K → 160K annually) as venue capacity, home game count, and fan base develop; 2026 early data strongly validates trajectory

VIP hospitality — New revenue stream with no 2025 baseline; already averaging ~200 guests/game; projected at ~$610K by 2029 with high-margin profile

Youth academy expansion — Newly added sporting staff building relationships with local sports clubs and camps- revenue not yet contributing meaningfully (~$0 in 2025 model, projected ~$285K by 2029)

Media & transfer revenue — $0 in 2025–2026; projected at ~$577K by 2029 as club matures and media rights deals materialize in 2027+

Stadium/facility ownership — Training facility and stadium development underway with strong local government relationships; ownership of physical assets would meaningfully change the economic profile

Promotion — Successful performance could lead to promotion to Championship or new Division 1, driving significant franchise valuation uplift

Reason for Selling:

Ownership is seeking capital partners to accelerate growth, not a full exit. Multiple investment tiers available from minority entry through full buyout. Primary motivation is scaling the platform faster than organic cash flow permits.

A SIGNED CONFIDENTIALITY AGREEMENT IS REQUIRED FOR THE EXACT LOCATION

Business Owners: We represent qualified clients that are very interested in buying all types of businesses. If you have any interest in selling your business at this time or in the near future please contact me at info@hedgestone.com. Our buyers are already qualified and willing to invest their time and money toward a business like yours. All communications are kept STRICTLY CONFIDENTIAL.

CONSENT TO TEXT MESSAGING: By entering your mobile phone number, you expressly consent to receive text messages from Hedgestone Business Advisors. Message and Data rates may apply.

FOR INTERESTED PARTIES PLEASE CALL US AT (561) 593-3711

Financial

  • Asking Price: $20,000,000
  • Cash Flow: N/A
  • Gross Revenue: N/A
  • EBITDA: N/A
  • FF&E: N/A
  • Inventory: N/A
  • Inventory Included: No
  • Established: N/A
Is Support & Training Included:

Yes.

Purpose For Selling:

Ownership is seeking capital partners to accelerate growth, not a full exit.