30d Web Visits
750
7d visits: 750
INVESTOR MEMO
Invest in the AI
media operating system
for creators.
xPilot started as automation. It is now an AI media operating system with text, image, video, and voice creation workflows, scheduling, and publishing. We are raising to expand model coverage, platform-native distribution, and multi-agent creation for viral content.
Active Creators (30d)
5
distinct users with AI usage events
AI Requests (30d)
144
50,404 tokens
Cash Top-up (30d)
$497
actual paid credit purchases
AI Model Engine
Model-agnostic architecture: swap or add any provider without re-engineering the product.
OpenAIAnthropicGooglexAIMistral
5
AI Providers
11
Text Models
9+
Image Models
5+
Video Models
GPT-4oGPT-4o MiniGPT-5Claude Sonnet 4Claude 3.5 HaikuGemini 2.5 FlashGemini 2.5 ProGrok 3Grok 3 MiniMistral SmallMistral Medium
Valuation Low
$2,000,000
3x on annualized estimated usage revenue
Valuation Base
$3,500,000
4x ARR + traction adjustment
Valuation High
$6,000,000
5x on annualized estimated usage revenue
Funding Need Model
Beyond usage metrics, this model includes product depth, roadmap execution, and market momentum.
Conservative
$818,182
Recommended
$768,293
Aggressive
$666,667
Runway Target: 18 months
Product Maturity: 4/10
Roadmap Intensity: 7/10
Market Momentum: 7/10
Estimated Monthly Burn: $99,000
Roadmap Budget: $21,000
Go-to-Market Budget: $14,000
Contingency: $180,300
Model assumptions: lean team burn + infra run-rate + go-to-market budget + roadmap one-off + contingency.
Market benchmark guardrail: target dilution bands are 12% / 18% / 25% for conservative / balanced / aggressive planning.
Estimated Equity Offered
Estimated post-money dilution based on current valuation bands and suggested raise sizes.
Conservative scenario
12.0%
Raise: $818,182
Target Dilution: 12.0%
Pre-money: $6,000,000
Post-money: $6,818,182
Balanced scenario
18.0%
Raise: $768,293
Target Dilution: 18.0%
Pre-money: $3,500,000
Post-money: $4,268,293
Aggressive scenario
25.0%
Raise: $666,667
Target Dilution: 25.0%
Pre-money: $2,000,000
Post-money: $2,666,667
Formula: equity = raise / (pre-money + raise)
How This Is Calculated
Estimated Revenue (30d) = billed model usage across text, image, video, and voice: $102
Implied ARR = 12 x 30d estimated revenue: $1,227
Multiple bands adjust with active creators, web traffic, and request volume.
Observed cash top-up (30d): $497. Cash/estimated usage revenue ratio: 486.3%.
This is an internal indicative estimate, not investment advice or a formal valuation report. Updated at 2026-02-27.
Why We Win
- Workflow moat: research, generation, scheduling, publishing, and gallery are integrated in one loop.
- Distribution moat: one-click channel-specific outputs for YouTube, X, Facebook, Instagram, and Reddit.
- Intelligence moat: multi-agent planning, drafting, editing, and optimization improve viral hit-rate over time.
Use of Funds
Growth
Creator acquisition, referral loops, and channel-specific conversion optimization.
Product
Platform-native content formats and one-click distribution for major social networks.
AI Engine
Broader mainstream model coverage and multi-agent workflows for viral content generation.
Let's build the category leader.
If you invest in workflow-first AI products with clear monetization paths, we should talk. We can share product demos, growth metrics, and a roadmap to cover all mainstream media creation models with one-click distribution across YouTube, X, Facebook, Instagram, and Reddit.