BENCUFF company value

1. BenCuff Value and
Fundraising Plan
Growth with us !

2. BenCuff Market Share Target
 According to 2017 Transparency Market Research, BP monitoring
market value will be worth US$3.18 bn by 2025.
 BenCuff ‘s optical cuff-less BP measuring powered by disruptive
technology must storm and lead the market at least for 5 years.
 5% market share by 2030, US 191M
in OTC &POC.
Year 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030
Global
Market Value
2,003 2,123 2,251 2,386 2,529 2,681 2,842 3,012 3,193 3,384 3,588 3,803
BenCuff Sales
-
9.18 27.01 39.87 52.20 67.86 88.21 110.27 137.83 158.51 174.36 191.79
Market Share 0.4% 1.2% 1.7% 2.1% 2.5% 3.1% 3.7% 4.3% 4.7% 4.9% 5.0%
Unit:M

3. Fundraising and IPO Schedule
 Early Stage (2020-2023)
 Growing Stage(2024-2028)
 Strategy Layout(2028-2030)
 IPO 0
5000000
10000000
15000000
20000000
25000000
Early Stage Growing Stage Marketing Stage IPO
Fundraising Plan
Pre-Money
Value-DCF
New Capital
Issued Share
Number
Accumulated
shares
2018 First Round $10,000,000 10,000,000 10,000,000
2024 Second Round
(70/30)
$46,830,036 $20,070,015 4,285,714 14,285,714
2028 Third Round
(80/20)
$200,922,720 $50,230,680 3,571,429 17,857,143
2030 Go Public $1,054,240,682 1,785,714 19,642,857
Shares

4. 2018 Initial Cap. Raising $10M
 Technology Stocks: 30% total shares.
 Total shares: 10M, initial capital $10M
 Shareholder Structure:
 EPS & Market Share:
2019 2020 2021 2022 2023
Revenue after Tax (1,496,030) 3,052,882 14,548,416 21,339,385 29,120,805
Shares 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000
EPS (0.015) 0.31 1.45 2.13 2.91
Market Share 0.4% 1.2% 1.7% 2.1%

5. 2024 Second Round Cap. Raising $20M
 2024 Company Value is calculated via DCF(Discount Cash Flow) as $46.8M , new
capital $20M equals to 30% of Post-Money Value
 Post-Money Value = Pre-Money Value+ New Capital
66.8M= 46.8M+20M
 New issued shares 4,285,714 , 30% total shares.
 Shareholder Structure:
 New raised fund for Strategic Business Unit Globalization
 EPS & Market Share :
2024 2025 2026 2027 2028
Revenue after Tax 37,857,046 49,214,160 61,517,700 73,821,240 88,585,487
Shares 14,285,714 14,285,714 14,285,714 14,285,714 14,285,714
EPS 2.65 3.44 4.31 5.17 6.20
Market share 2.5% 3.1% 3.7% 4.3% 4.7%

6. 2028 Third Round New Cap. $50M
 2028 DCF Company Value $200.92M , new capital $50M equals to 20%
of Post-Money Value
 Post-Money Value = Pre-Money Value+ New Capital
250.92M= 200.92M+50M
 New issued shares 3,571,429 ,20% of total shares.
 Shareholder Structure:
 Equity exchange for Strategic investor Joint Venture
 EPS & Market Share: 2029 2030 DCF
Revenue after Tax 97,444,036 107,188,440 1,054,240,682
Shares 17,857,143 17,857,143 19,642,857
EPS 5.46 6.00 53.67
Market share 4.9% 5.0%

7. 2030 IPO
 Company Value = $1054.24M
 Discount Rate:8.8% , Perpetuate Growth Rate =4%
 IPO Price =$1054.24M / 19,642,857 shares =$54
 Estimated 2030 EPS =$2.18
 PE Ration =54/2.18=25
 Return Rate of Each Stage Investor:
Return Rate Initial Investor Second Round Third Round
share number 4,000,000 4,285,714 3,571,429
cost per share $2.50 $4.67 $14.00
IPO Price $54
Return on Capital 2060% 1057% 286%