-66%

est. 2Y upside i

Series A

Automate data-driven slide decks and documents with AI

Rank

#3454

Sector

SaaS

Est. Liquidity

~5Y

Data Quality

Data: Low

The equity has a -65.7% expected upside over 2 years due to an inflated $45M valuation on $1.7M ARR (26.5x multiple) vs public comps at 6-12x.

Last updated: July 3, 2026

Bull (20%)+13%

If Rollstack capitalizes on an IPO window or achieves category leadership, revenue multiples could hold at 20x. Implied exit of $60M after 20pp dilution yields 13.3% upside.

Base (35%)-67%

Multiple compresses to 8x, in line with public comps. Implied exit of $24M, a -46.7% loss before dilution; after 20pp dilution, loss deepens to -66.7%.

Bear (45%)-100%

Multiple falls to 4x, exit value of $12M below $15.2M preferred stack, wiping out common stock entirely.

Est. time to liquidity~5.0 years

Preference Stack Risk

severe

Funding Intensity

89400%

Total funding of $15.2M represents 33.8% of the current $45M valuation, meaning common stock is deeply subordinated.

Dilution Risk

high

With limited revenue relative to funding and no profitability, a future raise within 24 months is likely, diluting current equity by ~20%.

Secondary Liquidity

none

No secondary market activity detected; liquidity is dependent on an exit event.

Questions to Ask at the Interview

Strategic questions based on Rollstack's data — designed to show you've done your homework.

  • 1

    “How does Rollstack plan to defend against Microsoft and Google embedding similar BI automation into Office?”

  • 2

    “What is the unit economics (CAC, churn) for your subscription tiers?”

  • 3

    “Given the preference stack, what is your expected ownership dilution over the next 24 months?”

Community

Valuation Sentiment

Our model estimates -66% upside. What do you think?

Anonymous. Do not share material non-public information.

Community Discussion

Comments are reviewed before they appear publicly.

0/2000

Loading comments...

Disclaimer: This analysis is AI-generated and does not constitute financial or career advice. Always conduct your own due diligence.