Companies · Other

Smith & Salmon, Inc.

BURLINGTON · Other

Diligence memoA one-page analyst read on Smith & Salmon, Inc. — recommendation, valuation, rhythm, risks.
$518K
Total raised · real
2
Rounds
0.7×
Latest step-up
Top 76%
Sector rank · raised
Pre-Seed
Latest stage · inferred · Thu Feb 16 2017 00:00:00 GMT+0000 (Coordinated Universal Time)

Smith & Salmon, 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.

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

Fair
  • Modeled value is 0.86× the median modeled value of Pre-Seed Other companies in 2016–2018 (1548 peers) — value vs value, same stage and era.
  • Within the normal band (86% of peer median) for its niche.
Dormant
  • Last raise 9.4 yr ago; this sector typically re-raises about every 11 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 Other

Smith & Salmon, Inc. is one of 25015 Other companies tracked from BURLINGTON. By capital raised it ranks in the long tail (ahead of 25% of sector peers), and in the long tail 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(c)
Reg D exemption
3
Investors (latest)
2016
Year incorporated
2017-02-16
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$2.5M$5.0M$7.5M$10MPre-Seed · 2016-01-26 Raised $218K (real) Modeled valuation $5.0M (est)$218K$5.0MPre-Seed2016Pre-Seed · 2017-02-16 Raised $300K (real) Modeled valuation $6.9M (est)$300K$6.9MPre-Seed2017Pre-Seed · 2017-02-16 Raised $225K (real) Modeled valuation $5.2M (est)$225K$5.2MPre-Seed2017Pre-Seed · 2017-02-16 Raised $150K (real) Modeled valuation $3.5M (est)$150K$3.5MPre-Seed2017+$300K+$225K+$150KCumulative $893K

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
Pre-Seed$218K · 2016
Pre-Seed extension$300K · 2017
Pre-Seed extension$225K · 2017
Pre-Seed extension$150K · 2017

Stages are modeled from round size (public records carry no series label). Ladder is contiguous — every modeled rung has a record.

Modeled valuation trajectory
$6.9M
Base estimate est.
$200K
Conservative case
$78.6M
Upside case
$1.7M
Modeled post-money

Round size and date are reported; the stage label is inferred from round size (latest is Pre-Seeda round under $1.0M). Valuation is modeled from stage benchmarks. Directional, not a quoted figure.

Pre-Seed · modeled $5.0M · 2016-01-262016Pre-Seed · modeled $6.9M · 2017-02-16Pre-Seed · modeled $5.2M · 2017-02-16Pre-Seed · modeled $3.5M · 2017-02-162017
Model inputs · modeled:benchmark-stage-stepup-v1
18%
Dilution assumption
Implied ownership sold in the financing.
30%
Survival probability
12% low · 55% high
1.55×/yr
Annual markup
2.10×/yr upside case
6.0 yr
Elapsed time used
9.4 yr actual, capped for stale marks
general
Sector profile
Adjusts growth and survival by industry.
Financing rhythm
4 mo
Avg between rounds
$488K/yr
Capital velocity
10.4 yr
On record since
2016
First round
4
Rounds on file
How it compares to the market

Benchmarked against 25015 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) 0.3× of median
This company$518K
Sector median$2.0M
Latest round — vs other Pre-Seed rounds in sector (real $, this stage) 0.4× of median
This company$150K
Sector median$350K
Modeled value — vs sector median (estimate, all stages) 0.4× of median
This company$6.9M
Sector median$17.7M

Raised more than 25% of sector peers (real $). Modeled value above 32% of peers (estimate).

Niche peers — same stage & era

A tighter cohort than the sector chart above — only companies at the same stage (Pre-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 #885 of 1,548.

This companyCohort peer
$1.0M$10.0M$100.0M$100K$1.0M$10.0MCapital raised (log)Castleray Mezzanine Partners I, LLC · Pre-Seed Raised $1.0M · modeled $23.1M (est)AFI Holdings, LLC · Pre-Seed Raised $1.0M · modeled $23.1M (est)WWGL Inc. · Pre-Seed Raised $1.0M · modeled $23.1M (est)Ride Velo, Inc. · Pre-Seed Raised $1.0M · modeled $23.1M (est)ChampAmerica Inc. · Pre-Seed Raised $1.0M · modeled $23.1M (est)Branom Holding LLC · Pre-Seed Raised $1.0M · modeled $23.1M (est)Encourage Green Carbon Company, LLC · Pre-Seed Raised $1.0M · modeled $23.1M (est)Coast 2 Coast Extracts, LLC · Pre-Seed Raised $1.0M · modeled $23.1M (est)Laurel Mountain Partners LCRD, LLC · Pre-Seed Raised $1.0M · modeled $23.1M (est)BrandSpins, LLC · Pre-Seed Raised $1.5M · modeled $23.1M (est)Over. Easy., LLC · Pre-Seed Raised $1.0M · modeled $23.1M (est)Livng Memory, LLC · Pre-Seed Raised $1.0M · modeled $23.1M (est)Smith & Salmon, Inc. (this company) Raised $518K · modeled $6.9M (est)Smith & Salmon, Inc.
CompanyStageRaised · realValue · estvs peer med.
Castleray Mezzanine Partners I, LLCPre-Seed$1.0M$23.1M2.86×
AFI Holdings, LLCPre-Seed$1.0M$23.1M2.86×
WWGL Inc.Pre-Seed$1.0M$23.1M2.86×
Ride Velo, Inc.Pre-Seed$1.0M$23.1M2.86×
ChampAmerica Inc.Pre-Seed$1.0M$23.1M2.86×
Branom Holding LLCPre-Seed$1.0M$23.1M2.86×
Encourage Green Carbon Company, LLCPre-Seed$1.0M$23.1M2.86×
Coast 2 Coast Extracts, LLCPre-Seed$1.0M$23.1M2.86×
Laurel Mountain Partners LCRD, LLCPre-Seed$1.0M$23.1M2.86×
BrandSpins, LLCPre-Seed$1.5M$23.1M2.86×
Over. Easy., LLCPre-Seed$1.0M$23.1M2.86×
Livng Memory, LLCPre-Seed$1.0M$23.1M2.86×
Smith & Salmon, Inc. this companyPre-Seed$518K$6.9M0.86×
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.
Pre-Seed$218K2016-01-26$1.2M$5.0M85%
Pre-Seed$300K2017-02-16$1.7M$6.9M90%
Pre-Seed$225K2017-02-16$1.3M$5.2M90%
Pre-Seed$150K2017-02-16$833K$3.5M90%
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. Pre-Seed$218K2016-01-26
    • First recorded raise — entered as Pre-Seed.
    • 6 investors on this round.
  2. Pre-Seed$300K2017-02-16
    • Raised 13 mo later, in step with the ~11 mo sector norm.
    • Round 1.4× larger than the prior — scaling up.
    • 5 investors on this round.
  3. Pre-Seed$225K2017-02-16
    • Filed alongside the prior round (same month) — likely a tranche or amendment.
    • Round 1.3× smaller than the prior — bridge or down round.
    • 4 investors on this round.
  4. Pre-Seed$150K2017-02-16
    • Filed alongside the prior round (same month) — likely a tranche or amendment.
    • Round 1.5× smaller than the prior — bridge or down round.
    • 3 investors on this round.
Intelligence
2017 ~Q2
Modeled next raise · ~4mo cadence
$150K
Modeled next size est.range $150K$240K
0.7×
Last step-up
$488K/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
Charles P Smith IV2016-01
Charles P. Smith V2016-01
Daniel P Rowell2017-02
Nikita Charles Lermontov-Salmon2016-01
Nikita P Salmon2017-02
Peter P Dydensborg2017-02
William P Cats-Baril2017-02
Registry & provenance

Smith & Salmon, 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
1666708
SEC CIK
2016
Incorporated
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
Astral Mining CorpOtherPre-Seed$518K$6.8Msame sector · same stage
Start Lighting, Inc.OtherPre-Seed$530K$6.9Msame sector · same stage
Gaingels Nuka LLCOtherPre-Seed$534K$6.9Msame sector · same stage
Rock Energy Resources, Inc.OtherPre-Seed$535K$7.0Msame sector · same stage
BlendCard, Inc.OtherPre-Seed$500K$6.9Msame sector · same stage
DogDrop, Inc.OtherPre-Seed$500K$6.9Msame sector · same stage
Flsc Recycling, LlcOtherPre-Seed$500K$6.9Msame sector · same stage
Living Deep Inc.OtherPre-Seed$500K$7.0Msame 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
Smith & Rossie CoOtherPre-Seed$8.4M88%
SmithEllisItems, Inc.OtherPre-Seed$3.2M84%
Murraysmith, Inc.OtherSeries A$18.9M83%
Alaska Salmon Partners, LlcOtherPre-Seed$4.2M83%
Gabriel, Roeder, Smith & Co Holdings, Inc.OtherPre-Seed$400K82%
Goodstock & Co., Inc.OtherPre-Seed$8.2M82%
Fork & Goode, Inc.OtherSeed$65.8M81%
MO & JO IncOtherPre-Seed$1.4M81%
Frequently asked
How much funding has Smith & Salmon, Inc. raised?
Smith & Salmon, Inc. has raised approximately $518K in disclosed capital across 2 recorded financing rounds, aggregated from public filings.
What is Smith & Salmon, Inc.'s estimated valuation?
Provath's modeled valuation for Smith & Salmon, Inc. is approximately $6.9M (modeled range $200K–$78.6M). This is an algorithmic estimate derived from round sizes and same-niche peers — not a quoted or reported figure.
What funding stage is Smith & Salmon, Inc. at?
Smith & Salmon, Inc.'s latest modeled financing stage is Pre-Seed. Its most recent recorded round closed around Thu Feb 16.
What does Smith & Salmon, Inc. do and where is it based?
Smith & Salmon, Inc. operates in the Other sector, based in BURLINGTON.
Explore related

See where Smith & Salmon, 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 Smith & Salmon, 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.