YTK Media is an established, profitable digital marketing agency ($2.75M revenue) raising $1.5M to maintain growth while launching YTK Music, a revolutionary music label JV with 900% instant ROI
The shift from one-to-many to many-to-many media requires infrastructure. We're building it.
Traditional players own pieces. We own the entire value chain.
| Company Type | What They Own | What They Miss | YTK Advantage |
|---|---|---|---|
| Netflix/Spotify | Distribution only | Content, IP, talent | We own content AND distribution |
| Universal/Warner | IP & traditional marketing | Digital reach, creators | We own IP AND creator networks |
| CAA/WME | Talent relationships | Content, IP, distribution | We manage talent AND own output |
| Complex/Buzzfeed | Content creation | Talent, monetization | We create content AND monetize it |
Enterprise value split 5 ways
Full value capture
Distribution/rights only
Creator management only
Media properties only
Existing profitable agency + Revolutionary music label JV
Key Points: Warner Media contracts ($83K-$104K/month) • 100% Gross Margin (no COGS) • Scaling owned media from $0 to $22.9K/month by Q4-25
How it works: YTK develops artists for 3-6 months → Major labels validate with $1-2M deals → YTK keeps 50% as development partner → Artist gets 50% advance → Instant 900% ROI per deal
4,000+ campaigns executed with measurable impact
Singles: 'Undressed' & 'Back to Friends'
'Sugar on my Tongue' Launch
8 Artist Campaigns
We don't just seed content - we create cultural moments. By matching the right creators with authentic storytelling opportunities, we turn singles into movements and festivals into digital phenomena that drive real business results.
Sony, Warner, Universal
Billboard Hits
Campaign Volume (36mo)
Diversified Client Base
Multiple paths to scale with compounding network effects
Target: $15K+/month per page ($2.7M annualized)
166% growth • 20% commission model
White-label technology for partners
Hip-Hop Twitter seeding agency
Detailed 5-year model with 67% CAGR
| Year | YTK Media | YTK Music | Combined Revenue | EBITDA | EBITDA % |
|---|---|---|---|---|---|
| 2025 | $4,623,471 | $131,250 | $4,754,721 | $201,545 | 4.2% |
| 2026 | $7,904,600 | $6,525,000 | $14,429,600 | $5,952,776 | 41.3% |
| 2027 | $7,904,600 | $11,418,750 | $19,323,350 | $8,665,723 | 44.8% |
| 2028 | $11,941,005 | $17,128,125 | $29,069,130 | $14,822,085 | 51.0% |
| 2029 | $15,523,307 | $21,410,156 | $36,933,463 | $20,682,088 | 56.0% |
9 current team members + 6 music managers launching July 2025
Executive
$203,830 total comp
CEO / A&R
$130,800 total comp
Executive
$130,691 total comp
Executive
$93,304 total comp
+ 5 Marketing Professionals: $363,296 combined compensation
Focus Areas: A&R • Artist Development • Label Relations • Production Oversight
Conservative valuation with extraordinary upside
| Method | Valuation Range | Notes |
|---|---|---|
| Transaction Comps | $14.8M - $18.5M | Based on recent industry transactions |
| Trading Comps | $12.3M - $15.4M | Public company multiples |
| DCF Analysis | $20.5M - $27.6M | 5-year discounted cash flow |
| Our Ask | $10M | 50% discount to lowest comp |
5-7 artist signings • 6 music managers • Studio costs
Media acquisitions • Tech platform • Creator partnerships
6-month bridge to profitability
This isn't a bet on potential - it's an investment in proven execution with revolutionary upside.
"The shift from one-to-many to many-to-many media requires infrastructure.
We're building it."
— YTK Media, September 2025