💰
Virtual budget
$100,000
what you spend to build the asset
ⓘ🏦
Modeled asset potential
$0
frozen — banks don't lend on idea-stage IP
🎮 Game scenario. This potential is modeled from YOUR idea and its
verdict using market best-practice benchmarks — it grows as each milestone attaches value.
It is NOT a valuation of your idea and NOT a promise of any amount or return.
📅
Timeline
Day 0
idea → listed asset
🧾 Where these numbers come from: this example's curated profile (FITTIN's published research) · 1,022 real Reg CF filings (SEC EDGAR, 2025q3–2026q2) · FITTIN venue fee schedule (v21). Modeled scenario — not a valuation. How this was modeled ↓
⚗️ Patent lane — running in the background:
📊 How this was modeled — methods, evidence & assumptions · modeled range $67,000 – $2,240,000
Evidence strength score
71/ 100
Patentability verdict (your report)40/40
Prior-art whitespace10/15
Search grounding (relevance of verified pool)5/10
Competitive pressure (patent holders nearby)5/10
Market activity (pending applications)4/10
Evidence completeness7/15
Modeled from the curated example profile.
Valuation methods (reconciled)
| Method | Low | Base | High |
|---|---|---|---|
| Market comparables (primary — issuance pricing) | $120,000 | $1,640,000 | $2,240,000 |
| Income — relief-from-royalty (risk-adjusted intrinsic) | $6,000 | $67,000 | $150,000 |
| Cost floor (reproduction of the disclosure) | $23,000 | ||
Assumptions (versioned 2026.07-v2+edgar-cf2-2025q3-2025q4-2026q1-2026q2):
- Market comparables: sector 'edtech' issuance band $120,000–$2,880,000. The low lane is the REAL market's p25 from 1,022 Reg CF filings (SEC EDGAR, 2025q3, 2025q4, 2026q1, 2026q2; median max-offering $1,000,000, p75 $1,235,000); the anchor median is $2.0M × sector norm (sits at the real market's ~p75). Position in the band is set by the evidence strength score (71/100).
- Income (relief-from-royalty): modeled licensee revenue $1,000,000–$5,000,000/yr × royalty 4–8% (published sector survey ranges) × P(grant) 70% (anchored to overall USPTO allowance ≈60-65%, adjusted by your verdict) × P(commercialization) 36% (evidence-based) × 45% pre-seed discount rate over a 10-year ramped horizon × modeled licensing breadth 2.4.
- Cost floor: $23,000 — reproduction cost of the protected disclosure (package, provisional, prosecution, inventor time).
- Honesty cap: your own report's verdict caps every figure — the model can never contradict your report.
Not an appraisal or a valuation opinion; a deterministic modeled scenario built from your report's evidence and versioned public benchmarks (2026.07-v2+edgar-cf2-2025q3-2025q4-2026q1-2026q2).