Built on the actual numbers — $20 average margin per transaction at the floor. Targeting the $5B+ Kenyan diaspora remittance market from the USA. Every projection here assumes the most conservative scenario.
Using the floor number of $20 net margin per transaction. No heroic assumptions. No inflated projections. This is the honest arithmetic of the exit.
Click any phase card to see exactly what to build, measure, and do.
Every number here uses the $20 floor margin per task. Column shows both USD and KES. The exit math works even in the most conservative scenario.
| Year | Phase | Monthly Tasks | Avg Margin/Task | Annual Net Revenue (USD) | Annual Net Revenue (KES) | Active Customers | Key Milestone |
|---|---|---|---|---|---|---|---|
| 2025 (Y1) |
Prove It | 30–80 | $20 | $7,200–$19,200 | KES 936K–2.5M | 50–100 | First 50 paying customers; proof template built |
| 2026 (Y2) |
Prove It | 200–400 | $22 | $52,800–$105,600 | KES 6.9M–13.7M | 300–500 | 500 total tasks; launch Family Plan subscription |
| 2027 (Y3) |
Build Engine | 800–1,200 | $28 | $268,800–$403,200 | KES 35M–52M | 1,000–1,500 | Platform launched; 100+ subscribers |
| 2028 (Y4) |
Build Engine | 2,000–3,000 | $33 | $792,000–$1,188,000 | KES 103M–154M | 2,500–3,500 | $1M net revenue crossed; 300+ subscribers |
| 2029 (Y5) |
Own Category | 3,500–5,000 | $38 | $1,596,000–$2,280,000 | KES 207M–296M | 4,000–6,000 | UK/Canada expansion; $1.5M net revenue |
| 2030 (Y6) |
Own Category | 5,000–7,000 | $40 | $2,400,000–$3,360,000 | KES 312M–437M | 6,000–8,000 | $2.5M+ net revenue; M&A advisor engaged |
| 2031 (Y7) |
Exit Ready | 6,000–8,500 | $42 | $3,024,000–$4,284,000 | KES 393M–557M | 7,000–10,000 | Audited 3-yr financials; CIM drafted; buyer outreach |
| 2032 (Y8) |
EXIT | 7,000–10,000 | $42+ | $3.5M–$5M net revenue | KES 455M–650M | 8,000–12,000 | $20M acquisition · ≈ KES 2.6 Billion |
Build for all six from Day 1. They compound — and they're what an acquirer's due diligence team will interrogate first.
At $20M this is an attractive bolt-on acquisition — large enough to be meaningful, small enough to close quickly. These are the six most realistic buyers.
The KES 2.6 billion exit starts with the first 10 paid tasks. Here's exactly what the team does in the first three months.
KES 2.6 billion is not a fantasy. It is an arithmetic problem inside an execution challenge. The business needs 8,000 loyal customers, a vetted agent network across a few countries, $2.5M in annual net margin, and books clean enough that a buyer's board says yes.
The business already has the most expensive thing: a trusted team that has worked together for 6 years. Most startups spend 3 years and $500K trying to build that. the business starts with it. That is your real unfair advantage.
Start with 10 paid tasks at $20 margin each. That's $200. It's also the foundation of everything that comes after it.