-99%

est. 2Y upside i

Series B

Rank

#3766

Sector

Software

Est. Liquidity

~3Y

Data Quality

Data: Low

The equity upside is highly negative across all scenarios.

Last updated: July 19, 2026

Bull (10%)-91%

Assuming multiple holds at 12x (optimistic), exit value $28.8M. After 20% dilution adjustment, upside -91.2%.

Base (40%)-100%

Multiple converges to 7.5x, exit value $18M, below total funding. Common stock recovery -100%.

Bear (50%)-100%

Multiple compresses to 3x, exit value $7.2M. Preference stack wipes out common stock.

Est. time to liquidity~3.0 years

Preference Stack Risk

severe

Funding Intensity

3330%

Total preferred stock of $33.3M overhangs common, representing 33% of current valuation.

Dilution Risk

high

Employee count decrease and recent small round suggest cash constraints; further dilution expected.

Secondary Liquidity

moderate

Pre-IPO shares are available on secondary markets, providing some liquidity.

Questions to Ask at the Interview

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

  • 1

    “How does The Org plan to differentiate from LinkedIn's org chart features?”

  • 2

    “What are the key growth levers to expand revenue beyond $2.4M?”

  • 3

    “How do you evaluate the company's runway and need for additional funding?”

Community

Valuation Sentiment

Our model estimates -99% 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.