Companies · Other

G&W Intermediate Holdings LLC

HOUSTON · Other

Diligence memoA one-page analyst read on G&W Intermediate Holdings LLC — recommendation, valuation, rhythm, risks.
$105.7M
Total raised · real
2
Rounds
0.1×
Latest step-up
Top 4%
Sector rank · raised
Series C
Latest stage · inferred · Wed May 12 2021 00:00:00 GMT+0000 (Coordinated Universal Time)

G&W Intermediate Holdings LLC looks under-valued against its niche peers and is dormant on financing cadence.

Synthesized from the figures below est. — every claim rests on a number shown on this page.

Analyst read est. — computed against this company's niche peers in the same era. Inputs shown; not a quoted figure.

Under-valued
  • Modeled value is 0.19× the median modeled value of Series C Other companies in 2019–2021 (190 peers) — value vs value, same stage and era.
Dormant
  • Last raise 5.1 yr ago; this sector typically re-raises about every 11 months.
  • Silent for over 3× the sector's normal cadence.

Procedural diagnosis est. — rule-based common-sense checks over the filing pattern, issuer name, activity cadence, and surfaced operating evidence.

Issuer-vehicle patternmedium confidence

G&W Intermediate Holdings LLC behaves more like a recurring private-offering issuer than a conventional venture-backed operating company.

Issuer structure
Company-like
No recurring-offering pattern strong enough to override normal financing interpretation.
Lifecycle
5.9 yr record
Peak capital year was 2020 with $227.3M across 4 filings.
Market position
ahead of 97% of Other peers
Capital scale is ahead of 97% of Other peers; modeled value is above 87% of peers by modeled value. Large capital with mid-pack modeled value can signal an issuer/program profile rather than operating-company growth.
Valuation reliability
Lower applicability
Stage/dilution valuation models are weakest when the issuer is broad-sector, recurring, or vehicle-like.
Operating evidence
Sparse
No clear CEO/founder/principal role is surfaced, so operating-company confidence is lower.
Data quality
Needs review
Row-level filing totals differ from canonical totals, so amendment/superseded filtering should be checked.
What triggered this
  • Legal name looks like an issuer vehicle rather than a product company.
  • Sector is still broad/Other, so operating comparables are weak.
  • No clearly named CEO/founder/principal role in the public records surfaced here.
  • No verified homepage on the profile yet.
  • Capital program peaked in 2020: $227.3M across 4 filings.
  • Largest single filing was $111.2M on 2020-07-23.
  • Filing rows sum to $238.0M, while canonical raised total is $105.7M; likely amendments/superseded rows are mixed into the detail view.
How to read the page
  • Read this less like a startup funding journey and more like a capital-raising program.
  • Stage-based valuation and peer labels have lower applicability for this pattern.
  • The more important signal is lifecycle: repeated filings ended years ago, so current activity needs outside confirmation.
  • Canonical filtering should be tightened before using row-level totals for diligence.
Leadership

No named principal in this company's public records yet — see all operators below.

Explore how these operators interlock with other companies in the operator network.

Where it sits in Other

G&W Intermediate Holdings LLC is one of 25008 Other companies tracked from HOUSTON. By capital raised it ranks among the largest (ahead of 97% of sector peers), and in the upper tier by modeled valuation est..

Ranking is computed against this company's own sector cohort — reported capital is fact; valuation tiers are modeled.

As reported in public records reported — not modeled.

US
Jurisdiction
Rule 506(b)
Reg D exemption
2021-05-12
First sale
Amount raised vs valuation, by round

Solid bars are reported offering amounts reported; hatched bars are the modeled post-money valuation est. — both on one shared scale so you can read raise-vs-worth at each round directly. Use the toggles to overlay data labels and the niche-peer / market average value lines.

Amount raised · realModeled valuation · estCumulative funded · real
$0$500M$1.0B$1.5B$2.0BSeries C · 2020-07-23 Raised $95M (real) Modeled valuation $1.6B (est)$95M$1.6BSeries C2020Series A · 2020-07-23 Raised $11M (real) Modeled valuation $165M (est)$11M$165MSeries A2020Series A · 2020-07-23 Raised $10M (real) Modeled valuation $149M (est)$10M$149MSeries A2020Series D+ · 2020-07-23 Raised $111M (real) Modeled valuation $1.9B (est)$111M$1.9BSeries D+2020Series C · 2021-05-12 Raised $11M (real) Modeled valuation $155M (est)$11M$155MSeries C2021+$11M+$10M+$111M+$11MCumulative $238M

The line shows cumulative reported funding over the period; + labels show new capital added between points when there is room. Toggle on-bar figures, plus the niche-peer and market averages, to read this company against its cohort. Benchmarks are modeled medians.

Financing ladder & sequence gaps
Series C$95.0M · 2020
Bridge · Series C-stage$11.1M · 2020smaller follow-on
Bridge · Series C-stage$10.0M · 2020smaller follow-on
Series D+$111.2M · 2020
Bridge · Series D+-stage$10.7M · 2021smaller follow-on

Stages are modeled from round size (public records carry no series label). No record for: Pre-Seed, Seed, Series B — the company may have raised it under a different exemption, merged it into an adjacent record, or skipped it. Sequence completeness: 50%.

Modeled valuation trajectory
$154.5M
Base estimate est.
$41.4M
Conservative case
$361.5M
Upside case
$71.3M
Modeled post-money

Round size and date are reported; the stage label is inferred from round size (latest is Series Ca $40M–$100M round). Valuation is modeled from stage benchmarks. Directional, not a quoted figure.

Series C · modeled $1.6B · 2020-07-232020Series A · modeled $164.9M · 2020-07-23Series A · modeled $148.6M · 2020-07-23Series D+ · modeled $1.9B · 2020-07-23Series C · modeled $154.5M · 2021-05-122021
Model inputs · modeled:benchmark-stage-stepup-v1
15%
Dilution assumption
Implied ownership sold in the financing.
78%
Survival probability
58% low · 90% high
1.22×/yr
Annual markup
1.40×/yr upside case
5.1 yr
Elapsed time used
5.1 yr actual, capped for stale marks
general
Sector profile
Adjusts growth and survival by industry.
Financing rhythm
2 mo
Avg between rounds
$131.8M/yr
Capital velocity
5.9 yr
On record since
2020
First round
5
Rounds on file
How it compares to the market

Benchmarked against 25008 companies in Other. Each bar is a median (the middle company, not an average — outliers don't skew it). Two yardsticks: real money raised (reported on Form D) and modeled value (our estimate est.). These are whole-sector medians across all stages, except the per-stage row.

Total raised — vs sector median (real $, all stages) 52× above median
This company$105.7M
Sector median$2.0M
Latest round — vs other Series C rounds in sector (real $, this stage) 0.2× of median
This company$10.7M
Sector median$50.0M
Modeled value — vs sector median (estimate, all stages) 8.7× above median
This company$154.5M
Sector median$17.7M

Raised more than 97% of sector peers (real $). Modeled value above 87% of peers (estimate).

Niche peers — same stage & era

A tighter cohort than the sector chart above — only companies at the same stage (Series C) that last raised in the same ~3-year era, ranked by modeled value est. (not money raised). This is the exact set the analyst read compares against, so a like-for-like cohort is what makes "over/under-valued" meaningful. This company ranks #172 of 190.

This companyCohort peer
$100.0M$1.0B$10.0B$10.0M$100.0M$1.0BCapital raised (log)Lonnie Ray Williams Jr Trust · Series C Raised $100.0M · modeled $1.7B (est)Ault Life Sciences, Inc. · Series C Raised $100.0M · modeled $1.7B (est)Watchtower Topco, LLC · Series C Raised $99.7M · modeled $1.7B (est)Watchtower Management Holdco, LLC · Series C Raised $99.2M · modeled $1.7B (est)Alphaeon 1 LLC · Series C Raised $96.8M · modeled $1.7B (est)Jushi Acquisition Corp. · Series C Raised $92.3M · modeled $1.6B (est)Celebrands, LLC · Series C Raised $89.0M · modeled $1.5B (est)Dashlane, Inc. · Series C Raised $129.2M · modeled $1.5B (est)HES Facilities Holdings, LLC · Series C Raised $84.3M · modeled $1.4B (est)Surterra Holdings, Inc. · Series C Raised $98.0M · modeled $1.4B (est)Carmax Inc · Series C Raised $98.2M · modeled $1.4B (est)PEX Management Aggregator, LLC · Series C Raised $87.8M · modeled $1.4B (est)G&W Intermediate Holdings LLC (this company) Raised $105.7M · modeled $154.5M (est)G&W Intermediate Holdings LLC
CompanyStageRaised · realValue · estvs peer med.
Lonnie Ray Williams Jr TrustSeries C$100.0M$1.7B2.10×
Ault Life Sciences, Inc.Series C$100.0M$1.7B2.10×
Watchtower Topco, LLCSeries C$99.7M$1.7B2.09×
Watchtower Management Holdco, LLCSeries C$99.2M$1.7B2.08×
Alphaeon 1 LLCSeries C$96.8M$1.7B2.03×
Jushi Acquisition Corp.Series C$92.3M$1.6B1.94×
Celebrands, LLCSeries C$89.0M$1.5B1.81×
Dashlane, Inc.Series C$129.2M$1.5B1.78×
HES Facilities Holdings, LLCSeries C$84.3M$1.4B1.77×
Surterra Holdings, Inc.Series C$98.0M$1.4B1.74×
Carmax IncSeries C$98.2M$1.4B1.72×
PEX Management Aggregator, LLCSeries C$87.8M$1.4B1.69×
G&W Intermediate Holdings LLC this companySeries C$105.7M$154.5M0.19×
Full financing history

Stage is inferred from round size est., not reported on the filing — a round's dollar size maps to a bucket: Pre-Seed <$1.0M · Seed $1.0M–$4.0M · Series A $4.0M–$15M · Series B $15M–$40M · Series C $40M–$100M · Series D+ $100M–$400M · Growth/Late >$400M.

StageAmount · realAnnouncedPost-money · estValue · estConf.
Series C$95.0M2020-07-23$633.3M$1.6B90%
Series A$11.1M2020-07-23$50.5M$164.9M90%
Series A$10.0M2020-07-23$45.5M$148.6M90%
Series D+$111.2M2020-07-23$926.7M$1.9B90%
Series C$10.7M2021-05-12$71.3M$154.5M90%
What happened at each round

Step-up, pace versus the sector's normal cadence, and revenue/exemption moves — read straight from the reported round facts reported.

  1. Series C$95.0M2020-07-23
    • First recorded raise — entered as Series C.
    • 14 investors on this round.
  2. Series A$11.1M2020-07-23
    • Filed alongside the prior round (same month) — likely a tranche or amendment.
    • Round 8.6× smaller than the prior — bridge or down round.
    • 13 investors on this round.
  3. Series A$10.0M2020-07-23
    • Filed alongside the prior round (same month) — likely a tranche or amendment.
    • Round roughly the size of the prior one.
  4. Series D+$111.2M2020-07-23
    • Filed alongside the prior round (same month) — likely a tranche or amendment.
    • Round 11.1× larger than the prior — scaling up.
    • 12 investors on this round.
  5. Series C$10.7M2021-05-12
    • Raised 10 mo later, in step with the ~11 mo sector norm.
    • Round 10.4× smaller than the prior — bridge or down round.
Intelligence
2021 ~Q3
Modeled next raise · ~2mo cadence
$10.7M
Modeled next size est.range $10.7M$17.1M
0.1×
Last step-up
$131.8M/yr
Capital velocity

Predictive signals are modeled est. from this company's own cadence and step-up, plus sector benchmarks — directional, not advice. Peer set and a CSV export live in your analyst workspace.

Key people & operators

Officers, directors and promoters named in this company's public recordsreported — the people who run it (not its investors). "Also runs" counts come from name-matching across all records, so verify before acting.

PersonRoleAlso runsTied since
Brian Baker4 other2020-07
Alexander Greenbaum2020-07
Allison M. Fergus2020-07
Dave Joynt2020-07
Fred Day2020-07
Helen Newell2020-07
John C. Hellman2020-07
John C. Hellmann2020-07
Kate Flanagan2020-07
Luis Barreto2020-07
Matthew O. Walsh2020-07
Michael O. Miller2020-07
Pedro Weiss2020-07
Ralph Klatzkin2020-07
Scott Peak2020-07
Thomas D. Savage2020-07
Registry & provenance

G&W Intermediate Holdings LLC is an official record sourced from the U.S. Securities and Exchange Commission (SEC). U.S. data is aggregated from SEC Form D filings.

United States
Country of record
US
Jurisdiction
1817466
SEC CIK
Similar companies

Nearest neighbours across the whole database — matched on sector, stage and capital scale, and on shared operators (officers or directors named at both companies in public filings). A discovery shortlist, not a valuation cohort — verify before acting, the same way modeled figures are directional.

CompanySectorStageRaised · realValue · estWhy similar
Bally's Chicago, Inc.OtherSeries C$108.7M$158.4Msame sector · same stage
Tommy's Express Holdings, Inc.OtherSeries C$111.6M$142.9Msame sector · same stage
Safe Fleet Investments LLCOtherSeries C$99.8M$166.3Msame sector · same stage
Overjet, Inc.OtherSeries C$117.2M$142.5Msame sector · same stage
Dccm, LlcOtherSeries C$123.9M$150.6Msame sector · same stage
Sun TopCo, LPOtherSeries C$86.2M$163.8Msame sector · same stage
Eyconis, Inc.OtherSeries C$85.3M$150.3Msame sector · same stage
Praetorian Global, Inc.OtherSeries C$136.4M$145.0Msame sector · same stage
Semantically similar

Matched by meaning, not labels — a local language model reads each company's name, sector and description and ranks the closest in that learned space. This catches look-alikes that cross sector boundaries; the structured list above explains its matches, this one trusts the text. Directional, like every modeled signal here.

CompanySectorStageValue · estMatch
CG Parent Intermediate Holdings, Inc.OtherGrowth/Late$5.1B86%
G&B Holdco, Inc.OtherSeries A$151.7M86%
GR Holdings, LLCOtherSeries A$45.1M86%
Gr Holdings Oh-Nd, LlcOtherPre-Seed$8.1M86%
PANOS Intermediate Holdings, LLCOtherSeries C$362.5M85%
GSB Master Holdings, LLCOtherSeries B$184.6M84%
TG&L Holdings LLCOtherPre-Seed$11.6M84%
GFM Holdings, LLCOtherPre-Seed$17.3M84%
Frequently asked
How much funding has G&W Intermediate Holdings LLC raised?
G&W Intermediate Holdings LLC has raised approximately $105.7M in disclosed capital across 2 recorded financing rounds, aggregated from public filings.
What is G&W Intermediate Holdings LLC's estimated valuation?
Provath's modeled valuation for G&W Intermediate Holdings LLC is approximately $154.5M (modeled range $41.4M–$361.5M). This is an algorithmic estimate derived from round sizes and same-niche peers — not a quoted or reported figure.
What funding stage is G&W Intermediate Holdings LLC at?
G&W Intermediate Holdings LLC's latest modeled financing stage is Series C. Its most recent recorded round closed around Wed May 12.
What does G&W Intermediate Holdings LLC do and where is it based?
G&W Intermediate Holdings LLC operates in the Other sector, based in HOUSTON.
Explore related

See where G&W Intermediate Holdings LLC sits in the wider market — its sector, location and stage cohorts, each with their own leaderboards and capital-flow timelines.

Is this your company?

If you work at G&W Intermediate Holdings LLC, claim this profile or suggest a correction. We aggregate from public filings, so help us keep your description, website and links accurate.

Is this your company? Update your profile or add contact details — and choose exactly who can reach you. Reviewed before anything is published.