Free SaaS valuation
AI Startup United Kingdom
Information is unavailable

AI Trend-Video Marketing Engine — $143K ARR from Recurring Anchor Client, 2027 Pipeline

P&L Documents (1)Supporting files (2)
Asking Price
$180k
Multiples
13.6x profit
The asking price divided by TTM net profit.
Learn more about multiples
2.6x revenue
The asking price divided by TTM gross revenue.
Learn more about multiples
Annual Growth Rate
+12%
TTM Revenue
$69.3k
Profit
$13.3k
Last Month's Revenue
$18.4k
Profit
$3.9k

Sign up to request access to this startup

Chat with the founder and access exclusive data unavailable to the public.

Learn more and join →
United Kingdom

AI Trend-Video Marketing Engine — $143K ARR from Recurring Anchor Client, 2027 Pipeline

This business helps brands and agencies produce on-trend short-form social content and run it as paid campaigns, without hiring editors or creators. Its AI turns a library of proven trend videos into fresh branded content for any product, and the team buys the media on TikTok and Google, so clients pay for results. It is the new, asset-light model of an established UK agency (revenue peaked at $967K in 2023). Since January 2026 it has run with no payroll. ✅ $69K revenue Jan–Sep 2026 (bank receipts); $143K ARR at the Q3 run rate, all from one recurring client ✅ Anchor client recurring since May 2026, and has said it will double its spend from January 2027 ✅ Pipeline: a major electronics brand in negotiation (targeting January 2027) and a global research firm on a paid trial ✅ 2027 base forecast: $423K revenue (range $313K–$570K), which assumes the pipeline converts ✅ 400+ reusable trend videos with perpetual usage rights ✅ Includes platform, codebase, brand, domain, ad accounts, social accounts and client contracts ✅ Upside: the engine scales with a marketing budget (growth case: $1.2M revenue in 2027) The full client-by-client forecast, 2026 actuals and SDE workings are in the data room.
Asking Price
$180k
Multiples
13.6x profit
The asking price divided by TTM net profit.
Learn more about multiples
2.6x revenue
The asking price divided by TTM gross revenue.
Learn more about multiples
Asking Price Reasoning
The price reflects the forward client book rather than trailing profit, because the business moved to its current no-payroll model in 2026. $180K is about 1.3x current ARR ($143K, from the anchor client), 0.43x 2027 base revenue ($423K, which assumes pipeline clients sign) and 0.42x the December 2027 run rate ($429K). Trailing adjusted SDE is $13K for Jan–Sep 2026; forward base adjusted EBITDA (founders' fees added back) is $23K a year at the end-2027 run rate. Paid media is about 88% of revenue today, so each 10 points saved adds about $42K a year of profit in 2027. The buyer also gets the content library, the platform and a proven paid-media engine that can scale with a marketing budget (growth case: $1.2M revenue in 2027). Full workings are in the data room.
Recent performance
TTM Revenue
Trailing twelve month (TTM) gross revenue.
$69.3k last 12 months gross revenue
TTM Profit
Trailing twelve month (TTM) net profit.
$13.3k last 12 months net profit
Last Months Revenue
Total gross revenue last month.
$18.4k last month gross revenue
Last Months Profit
Total net profit last month.
$3.9k last month net profit
Customer metrics
Customers
Total unique customers who have made a purchase.
< 10 Customers
ARR
The total recurring revenue over the last full month, annualized (MRR × 12). Excludes one-time fees and variable usage revenue.
$142.6k ARR
Annual Growth Rate
The percentage change in revenue over the last 12 months compared to the previous 12 months.
+12% Annual Growth Rate
Churn Rate
The percentage of paying customers lost over the last 12 months.
10%+ stable Churn Rate
Company overview
Date Founded
December 2013
Team Size
Small (2-20)
Business Model
  • Services
  • Business-to-business (B2B)
  • Advertising
  • Subscription
Tech Stack
  • Stripe
  • Docker
  • NoSQL
  • Firebase
  • React Native
  • Python
  • OpenAI
  • Netlify
Growth Opportunities
  • Increase digital marketing
  • Expand to new markets
  • Focus on SEO
  • New product features
  • Hire a sales team
Competitors
  • runway
  • Creatify
  • Arcads
  • Higgsfield
Key Assets
  • Social media accounts
  • Codebase
  • Marketing materials
  • Copyright
  • Domain
Acquisition details
Selling Reasoning
  • Starting a new venture
  • Health reasons
  • Partner or family needs
Financing
  • Angel investment
  • Venture capital

Get more with Platinum

Unlock exclusive advantages for startup buyers.

Upgrade to Platinum   →
Unlock Private Data
Get access to private financials, pitch decks, data rooms, and more.

Direct Founder Access
Chat directly with the founder, ask questions, and negotiate terms.

Buyer Concierge
Join office hours to get personalized support during live sessions.
Learn more
Upgrade to Platinum to request access to this startupChat with the founder and access exclusive data unavailable to the public.
Upgrade to access