Companies · Retailing

Revel Spirits, Inc

CULVER CITY · Retailing

Diligence memoA one-page analyst read on Revel Spirits, Inc — recommendation, valuation, rhythm, risks.
$6.4M
Total raised · real
3
Rounds
0.5×
Latest step-up
Top 26%
Sector rank · raised
Seed
Latest stage · inferred · Mon Jan 06 2020 00:00:00 GMT+0000 (Coordinated Universal Time)

Revel Spirits, Inc looks fair 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. Valuation uses the retail sector profile.

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

Fair
  • Modeled value is 0.98× the median modeled value of Seed Retailing companies in 2019–2021 (111 peers) — value vs value, same stage and era.
  • Within the normal band (98% of peer median) for its niche.
Dormant
  • Last raise 6.5 yr ago; this sector typically re-raises about every 13 months.
  • Silent for over 3× the sector's normal cadence.
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 Retailing

Revel Spirits, Inc is one of 2347 Retailing companies tracked from CULVER CITY. By capital raised it ranks in the upper tier (ahead of 75% of sector peers), and mid-pack 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
$0–$1M
Issuer revenue
Rule 506(b)
Reg D exemption
1
Investors (latest)
2020-01-06
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$13M$25M$38M$50MSeed · 2012-01-20 Raised $1.4M (real) Modeled valuation $9.1M (est)$1.4M$9.1MSeed2012Seed · 2012-01-20 Raised $1.4M (real) Modeled valuation $9.1M (est)$1.4M$9.1MSeed2012Seed · 2016-07-20 Raised $3.3M (real) Modeled valuation $21M (est)$3.3M$21MSeed2016Seed · 2016-07-20 Raised $3.3M (real) Modeled valuation $21M (est)$3.3M$21MSeed2016Seed · 2020-01-06 Raised $1.7M (real) Modeled valuation $10M (est)$1.7M$10MSeed2020+$1.4M+$3.3M+$3.3M+$1.7MCumulative $11M

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
Seed$1.4M · 2012
Seed extension$1.4M · 2012
Seed extension$3.3M · 2016
Seed extension$3.3M · 2016
Seed extension$1.7M · 2020

Stages are modeled from round size (public records carry no series label). No record for: Pre-Seed — 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
$10.5M
Base estimate est.
$1.3M
Conservative case
$82.2M
Upside case
$8.3M
Modeled post-money

Round size and date are reported; the stage label is inferred from round size (latest is Seeda $1.0M–$4.0M round). Valuation is modeled from stage benchmarks scaled by the retail sector profile. Directional, not a quoted figure.

Seed · modeled $9.1M · 2012-01-202012Seed · modeled $9.1M · 2012-01-20Seed · modeled $20.8M · 2016-07-20Seed · modeled $20.8M · 2016-07-20Seed · modeled $10.5M · 2020-01-062020
Model inputs · modeled:benchmark-stage-stepup-v1
20%
Dilution assumption
Implied ownership sold in the financing.
36%
Survival probability
16% low · 56% high
1.23×/yr
Annual markup
1.61×/yr upside case
6.0 yr
Elapsed time used
6.5 yr actual, capped for stale marks
retail
Sector profile
Adjusts growth and survival by industry.
Financing rhythm
24 mo
Avg between rounds
$803K/yr
Capital velocity
14.4 yr
On record since
2012
First round
5
Rounds on file
How it compares to the market

Benchmarked against 2347 companies in Retailing. 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) 4.1× above median
This company$6.4M
Sector median$1.6M
Latest round — vs other Seed rounds in sector (real $, this stage) 1.0× of median
This company$1.7M
Sector median$1.7M
Modeled value — vs sector median (estimate, all stages) 1.8× above median
This company$10.5M
Sector median$5.8M

Raised more than 75% of sector peers (real $). Modeled value above 64% of peers (estimate).

Niche peers — same stage & era

A tighter cohort than the sector chart above — only companies at the same stage (Seed) 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 #57 of 111.

This companyCohort peer
$1.0M$10.0M$100.0M$1.0M$10.0MCapital raised (log)11 Point Capital Management LLC · Seed Raised $4.0M · modeled $25.2M (est)CityEast Markets Inc. ( A California Corporation) · Seed Raised $6.8M · modeled $23.7M (est)Reebonz Holding Ltd · Seed Raised $3.5M · modeled $22.2M (est)Olive & June, LLC · Seed Raised $7.5M · modeled $22.1M (est)Wondercide LLC · Seed Raised $3.5M · modeled $21.9M (est)Frey Brothers, Inc. · Seed Raised $3.7M · modeled $21.7M (est)Brandblack, Inc. · Seed Raised $3.3M · modeled $20.7M (est)Cultivate Holdings, Llc · Seed Raised $3.3M · modeled $20.5M (est)Les Lunes, Inc. · Seed Raised $4.6M · modeled $19.6M (est)KRD Growers, LLC · Seed Raised $3.0M · modeled $19.1M (est)Q 51 Holdings, LLC · Seed Raised $3.0M · modeled $19.1M (est)Copper Inc. · Seed Raised $3.5M · modeled $19.0M (est)Revel Spirits, Inc (this company) Raised $6.4M · modeled $10.5M (est)Revel Spirits, Inc
CompanyStageRaised · realValue · estvs peer med.
11 Point Capital Management LLCSeed$4.0M$25.2M2.37×
CityEast Markets Inc. ( A California Corporation)Seed$6.8M$23.7M2.22×
Reebonz Holding LtdSeed$3.5M$22.2M2.09×
Olive & June, LLCSeed$7.5M$22.1M2.07×
Wondercide LLCSeed$3.5M$21.9M2.06×
Frey Brothers, Inc.Seed$3.7M$21.7M2.04×
Brandblack, Inc.Seed$3.3M$20.7M1.94×
Cultivate Holdings, LlcSeed$3.3M$20.5M1.92×
Les Lunes, Inc.Seed$4.6M$19.6M1.84×
KRD Growers, LLCSeed$3.0M$19.1M1.79×
Q 51 Holdings, LLCSeed$3.0M$19.1M1.79×
Copper Inc.Seed$3.5M$19.0M1.78×
Revel Spirits, Inc this companySeed$6.4M$10.5M0.98×
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.
Seed$1.4M2012-01-20$7.2M$9.1M90%
Seed$1.4M2012-01-20$7.2M$9.1M90%
Seed$3.3M2016-07-20$16.5M$20.8M90%
Seed$3.3M2016-07-20$16.5M$20.8M90%
Seed$1.7M2020-01-06$8.3M$10.5M90%
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. Seed$1.4M2012-01-20
    • First recorded raise — entered as Seed.
    • 60 investors on this round.
  2. Seed$1.4M2012-01-20
    • Filed alongside the prior round (same month) — likely a tranche or amendment.
    • Round roughly the size of the prior one.
    • 60 investors on this round.
  3. Seed$3.3M2016-07-20
    • Raised again after 54 mo — slower than the ~13 mo sector norm.
    • Round 2.3× larger than the prior — scaling up.
    • 33 investors on this round.
  4. Seed$3.3M2016-07-20
    • Filed alongside the prior round (same month) — likely a tranche or amendment.
    • Round roughly the size of the prior one.
    • 33 investors on this round.
  5. Seed$1.7M2020-01-06
    • Raised again after 42 mo — slower than the ~13 mo sector norm.
    • Round 2.0× smaller than the prior — bridge or down round.
    • 1 investor on this round.
Intelligence
2022 ~Q1
Modeled next raise · ~24mo cadence
$1.7M
Modeled next size est.range $1.7M$2.7M
0.5×
Last step-up
$803K/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
Micah McFarlane2012-01
Susan Clausen2012-01
Registry & provenance

Revel Spirits, Inc 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
1577960
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
Wantable, Inc.RetailingSeed$6.6M$9.1Msame sector · same stage
Bag Borrow Or Steal Inc.RetailingSeed$6.2M$11.4Msame sector · same stage
Altrec IncRetailingSeed$6.6M$11.0Msame sector · same stage
Cleanboss, Inc.RetailingSeed$6.2M$9.4Msame sector · same stage
Follain Launch, Inc.RetailingSeed$6.1M$14.2Msame sector · same stage
Dm Natural Products, Inc.RetailingSeed$6.1M$7.9Msame sector · same stage
Fanchest Inc.RetailingSeed$7.2M$13.3Msame sector · same stage
Loric Games, Inc.RetailingSeed$5.6M$12.2Msame 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
RevAir, LLCRetailingSeed$8.6M87%
GT Spirits, Inc.RetailingSeries B$17.7M83%
Reversed, LLCRetailingPre-Seed$389K83%
Black Feather Spirits, LLCRetailingSeed$1.9M83%
Blackbird Spirits, LLCRetailingSeries A$16.8M82%
Subtl Beauty, Inc.RetailingSeries A$17.4M81%
Spirit Tree Inc.RetailingPre-Seed$6.3M81%
Lost Horizon Spirits, LLCRetailingSeries A$27.2M81%
Frequently asked
How much funding has Revel Spirits, Inc raised?
Revel Spirits, Inc has raised approximately $6.4M in disclosed capital across 3 recorded financing rounds, aggregated from public filings.
What is Revel Spirits, Inc's estimated valuation?
Provath's modeled valuation for Revel Spirits, Inc is approximately $10.5M (modeled range $1.3M–$82.2M). This is an algorithmic estimate derived from round sizes and same-niche peers — not a quoted or reported figure.
What funding stage is Revel Spirits, Inc at?
Revel Spirits, Inc's latest modeled financing stage is Seed. Its most recent recorded round closed around Mon Jan 06.
What does Revel Spirits, Inc do and where is it based?
Revel Spirits, Inc operates in the Retailing sector, based in CULVER CITY.
Explore related

See where Revel Spirits, Inc 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 Revel Spirits, Inc, 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.