Companies · Other

Without You Musical Ltd Liability Co

NEW YORK · Other

Diligence memoA one-page analyst read on Without You Musical Ltd Liability Co — recommendation, valuation, rhythm, risks.
$660K
Total raised · real
1
Rounds
0.9×
Latest step-up
Top 72%
Sector rank · raised
Pre-Seed
Latest stage · inferred · Thu Nov 10 2022 00:00:00 GMT+0000 (Coordinated Universal Time)

Without You Musical Ltd Liability Co looks over-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.

Over-valued
  • Modeled value is 2.68× the median modeled value of Pre-Seed Other companies in 2022–2024 (1723 peers) — value vs value, same stage and era.
Dormant
  • Last raise 3.6 yr ago; this sector typically re-raises about every 11 months.
  • Only one round on record and long silent — often defunct, acquired, or gone quiet.
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

Without You Musical Ltd Liability Co is one of 25008 Other companies tracked from NEW YORK. By capital raised it ranks in the long tail (ahead of 29% 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(b)
Reg D exemption
15
Investors (latest)
2022
Year incorporated
2022-11-10
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 · 2022-10-07 Raised $750K (real) Modeled valuation $6.4M (est)$750K$6.4MPre-Seed2022Pre-Seed · 2022-11-10 Raised $660K (real) Modeled valuation $5.4M (est)$660K$5.4MPre-Seed2022+$660KCumulative $1.4M

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$750K · 2022
Pre-Seed extension$660K · 2022

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

Modeled valuation trajectory
$5.4M
Base estimate est.
$440K
Conservative case
$30.0M
Upside case
$3.7M
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 $6.4M · 2022-10-072022Pre-Seed · modeled $5.4M · 2022-11-102022
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
3.6 yr
Elapsed time used
3.6 yr actual, capped for stale marks
general
Sector profile
Adjusts growth and survival by industry.
Financing rhythm
1 mo
Avg between rounds
Capital velocity
3.7 yr
On record since
2022
First round
2
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) 0.3× of median
This company$660K
Sector median$2.0M
Latest round — vs other Pre-Seed rounds in sector (real $, this stage) 1.9× above median
This company$660K
Sector median$350K
Modeled value — vs sector median (estimate, all stages) 0.3× of median
This company$5.4M
Sector median$17.7M

Raised more than 29% of sector peers (real $). Modeled value above 26% 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 #206 of 1,723.

This companyCohort peer
$1.0M$10.0M$100.0M$100K$1.0M$10.0MCapital raised (log)El American Inc. · Pre-Seed Raised $1.0M · modeled $11.9M (est)AEA Hope, LLC · Pre-Seed Raised $1.0M · modeled $11.8M (est)Joy Milk Tea Inc. · Pre-Seed Raised $1.0M · modeled $11.7M (est)Manage Mindfully, Inc. · Pre-Seed Raised $1.0M · modeled $11.5M (est)ValiDateMe LLC · Pre-Seed Raised $1.0M · modeled $11.4M (est)BW-IGC, Inc. · Pre-Seed Raised $1.0M · modeled $11.3M (est)Phoenix Asset Recovery Corp · Pre-Seed Raised $1.0M · modeled $11.3M (est)Hge Fic N Llc · Pre-Seed Raised $1.0M · modeled $10.7M (est)Isegoria, Inc · Pre-Seed Raised $1.0M · modeled $10.6M (est)Brookstone VC Blaze, LLC · Pre-Seed Raised $961K · modeled $10.5M (est)Supreme Colas LLC · Pre-Seed Raised $1.0M · modeled $10.5M (est)Asian Court Holdings, Inc. · Pre-Seed Raised $897K · modeled $10.5M (est)Without You Musical Ltd Liability Co (this company) Raised $660K · modeled $5.4M (est)Without You Musical Ltd Liability Co
CompanyStageRaised · realValue · estvs peer med.
El American Inc.Pre-Seed$1.0M$11.9M5.88×
AEA Hope, LLCPre-Seed$1.0M$11.8M5.85×
Joy Milk Tea Inc.Pre-Seed$1.0M$11.7M5.77×
Manage Mindfully, Inc.Pre-Seed$1.0M$11.5M5.70×
ValiDateMe LLCPre-Seed$1.0M$11.4M5.64×
BW-IGC, Inc.Pre-Seed$1.0M$11.3M5.58×
Phoenix Asset Recovery CorpPre-Seed$1.0M$11.3M5.58×
Hge Fic N LlcPre-Seed$1.0M$10.7M5.28×
Isegoria, IncPre-Seed$1.0M$10.6M5.26×
Brookstone VC Blaze, LLCPre-Seed$961K$10.5M5.20×
Supreme Colas LLCPre-Seed$1.0M$10.5M5.18×
Asian Court Holdings, Inc.Pre-Seed$897K$10.5M5.18×
Without You Musical Ltd Liability Co this companyPre-Seed$660K$5.4M2.68×
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$750K2022-10-07$4.2M$6.4M90%
Pre-Seed$660K2022-11-10$3.7M$5.4M90%
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$750K2022-10-07
    • First recorded raise — entered as Pre-Seed.
  2. Pre-Seed$660K2022-11-10
    • Came back fast: 1 mo vs the ~11 mo sector norm.
    • Round roughly the size of the prior one.
    • 15 investors on this round.
Intelligence
2022 ~Q4
Modeled next raise · ~1mo cadence
$660K
Modeled next size est.range $660K$1.1M
0.9×
Last step-up
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
Christine Lynn Henry2022-10
Lisa Lynn Dozier2022-10
Registry & provenance

Without You Musical Ltd Liability Co 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
1950095
SEC CIK
2022
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
Emerge Workplace Solutions, Inc.OtherPre-Seed$659K$5.6Msame sector · same stage
Creative Allies, Inc.OtherPre-Seed$688K$5.2Msame sector · same stage
Cape Club LLCOtherPre-Seed$700K$5.5Msame sector · same stage
SkySquad, Inc.OtherPre-Seed$700K$5.3Msame sector · same stage
Goliath Resources LtdOtherPre-Seed$610K$5.4Msame sector · same stage
Apera, LLCOtherPre-Seed$725K$5.2Msame sector · same stage
AEA Yulee LLCOtherPre-Seed$600K$5.6Msame sector · same stage
Air Oxford CorpOtherPre-Seed$600K$5.6Msame 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
NEW WORLD MUSICAL Ltd LIABILITY CoOtherPre-Seed$11.0M83%
Last Dance Musical Ltd Liability CoOtherPre-Seed$767K82%
Transparent Musical, Ltd Liability CoOtherSeed$10.3M82%
DANGEROUS MUSICAL, Ltd LIABILITY CoOtherSeries A$189.2M82%
Rock & Roll Man The Musical Ltd Liability CoOtherSeed$19.3M81%
Mandela Musical Ltd Liability CoOtherSeed$59.4M81%
OUT OF THE DARKNESS MUSICAL Ltd LIABILITY CoOtherSeed$39.0M81%
MRB MUSICAL Ltd LIABILITY CoOtherSeries B$404.2M81%
Frequently asked
How much funding has Without You Musical Ltd Liability Co raised?
Without You Musical Ltd Liability Co has raised approximately $660K in disclosed capital across 1 recorded financing round, aggregated from public filings.
What is Without You Musical Ltd Liability Co's estimated valuation?
Provath's modeled valuation for Without You Musical Ltd Liability Co is approximately $5.4M (modeled range $440K–$30.0M). This is an algorithmic estimate derived from round sizes and same-niche peers — not a quoted or reported figure.
What funding stage is Without You Musical Ltd Liability Co at?
Without You Musical Ltd Liability Co's latest modeled financing stage is Pre-Seed. Its most recent recorded round closed around Thu Nov 10.
What does Without You Musical Ltd Liability Co do and where is it based?
Without You Musical Ltd Liability Co operates in the Other sector, based in NEW YORK.
Explore related

See where Without You Musical Ltd Liability Co 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 Without You Musical Ltd Liability Co, 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.