# Agora Financial Model

Agora automates operations for real estate investment firms - investment accounting, fundraising, CRM, investor reporting, portal, and data room in one platform.

- Canonical: https://finamodel.com/startups/agora
- Excel download: https://finamodel.com/startup-models/agora.xlsx
- Category: PropTech
- Model type: SaaS ARR / Valuation
- Funding round: Seed
- Funding: $33M
- Founded: 2020
- Geography: Global (clients named suggest Israel-anchored with international expansion; $32T global market cited).
- Customer: B2B

## About the company

Agora automates investment accounting, fundraising, CRM, investor reporting, portals, and data rooms for real-estate investment firms. It gives general partners one system for managing operating workflows and the investor relationship, replacing fragmented finance and communication tools.

The company sells vertical SaaS to investment managers rather than individual investors. AUM on the platform is a useful secondary metric because it signals account scale, while its early-stage deck claims product-market fit and addresses a global real-estate investment market.

The model builds ARR from firm clients, ACV, modules, implementation, expansion, and churn. AUM per customer can be tracked alongside subscription revenue, while sales capacity, customer support, gross margin, and operating expenses determine the cash-runway forecast.

## What's included

- 5-year monthly revenue build with stage-appropriate growth assumptions
- Full P&L, headcount plan, and operating-expense schedule
- Cash-flow statement, runway, and burn-rate tracking
- Valuation via exit multiple with a DCF cross-check
- Returns analysis with MOIC and IRR
- Unit economics including CAC, LTV, payback, and cohort retention

## Product & value proposition

Six modules delivered as an integrated platform:
1. **Investment Management** - automated investment accounting and investor balance tracking.
2. **Fundraising Automation** - opportunity promotion, prospect interest tracking, e-signature collection for subscription agreements.
3. **CRM** - purpose-built for real estate investment firms.
4. **Investor Reporting** - reporting distributed to investors.
5. **Investor Portal** - clean UI for LP access.
6. **Shared Data Room** - document management; bulk K-1 publishing.

Key differentiator: deep integrations with property management, accounting, and banking software keep data current automatically. ML-driven onboarding imports unstructured firm data, cutting onboarding from ~3 months to ~2 weeks. Positioned as the only *automated* REIM solution vs. manual alternatives.

## Market

- Global real estate AUM: $32T managed by tens of thousands of investment firms.
- Addressable firms: 100,000+ globally.
- Penetration: 95% of those firms do not yet use investment management software - pie chart confirms ~5% using, ~95% not using.
- No TAM/SAM/SOM dollar figures stated in deck.

## Revenue model

- Not explicitly stated in deck.
- Business is clearly SaaS (subscription software platform). Pricing is likely per-firm subscription, possibly tiered by AUM under management or number of investors/users - standard for vertical REIM software (e.g., Juniper Square, Yardi). No per-transaction or AUM-bps fee structure mentioned.
- No pricing page, ARPU, or contract structure shown.

## Traction & metrics

All from slide 2:
- **ARR growth: 1,200%** since January (year not stated, ~7-month window to July).
- **AUM on platform: $20B+** in real estate assets managed by customers.
- **Customer growth: 760%** in 7 months.
- **Customer count (from bar chart, slide 2 image):** January ~5 → February ~11 → March ~15 → April ~19 → May ~25 → June ~33 → July ~43. Approximately 43 customers at deck date.
- Named clients include Electra America, Migdal Capital Markets, Goldman Investments, Valore, and ~8 others.
- Average AUM per customer: $20B / ~43 = ~$465M.

## Unit economics

- **CAC:** Described qualitatively as "low" due to network effects among GPs, LPs, co-GPs, brokers. No dollar figure given.

## Competition / moat

- Positioned as "Blue Ocean" - 95% of market not yet using any software.
- Explicit moat claims: (a) network effects in fractional ownership ecosystem (GPs refer LPs, co-GPs, brokers → low CAC); (b) ML-powered automated onboarding and data sync vs. manual competitors; (c) all-in-one platform vs. point solutions.
- No named competitors listed in deck.

## Team & funding ask / use of funds

- **Bar Mor** - Co-Founder & CEO (MORE background).
- **Noam Kahan** - Co-Founder & CTO (Technion + Carnegie Mellon).
- **Lior Dolinski** - Co-Founder & CPO (Technion).

---

## Recommended financial model

- **Archetype + why:** Vertical SaaS ARR model. Revenue is subscription-based, customers are firms (not individuals), AUM on platform is a key value metric. Standard SaaS cohort/ARR waterfall with AUM-per-customer as a secondary KPI.

- **Forecast horizon & granularity:** Monthly for Year 1–2 (to capture rapid customer ramp visible in deck), annual for Years 3–5. 5-year total horizon.

- **Key drivers & assumptions:**

| Driver | Seed value |
| -- | -- |
| Customers at deck date | ~43 |
| Customer growth rate (mo.) | ~20% MoM (derived from 760% in 7 mo.) |
| ARR growth rate (period) | 1,200% since Jan |
| Average AUM per customer | ~$465M |
| Average ARR per customer (ARPU) | Unknown - must be researched |
| Gross margin | 70–80% - typical vertical SaaS with integration overhead |
| Monthly churn rate | 1–2% - early stage, sticky enterprise-adjacent product |
| CAC | Low - network-effect driven; placeholder $5K–$20K per firm |
| New customers per month (forward) | continue tapering from ~8/mo to ~4/mo as base grows |

- **Scenarios (Base / Bull / Bear - which variables flex):**
  - **Bull:** MoM customer growth stays at 20%+; ARPU at high end ($80K+); churn <1%.
  - **Base:** Growth decelerates to 10–12% MoM by Year 2; ARPU $40K; churn 1.5%.
  - **Bear:** Competitive entry accelerates, growth drops to 5% MoM; churn 3%; ARPU pressure.
  - Primary flex variables: new logo adds per month, ARPU, gross churn rate.

- **Required sheets / outputs:**
  1. **Assumptions** - all drivers, scenario toggles.
  2. **Customer Cohort Waterfall** - monthly new/churned/ending customers.
  3. **ARR Build** - new ARR, expansion ARR, churned ARR, net new ARR, ending ARR.
  4. **P&L** - revenue, COGS, gross profit, S&M, R&D, G&A, EBITDA.
  5. **Unit Economics** - LTV, CAC, LTV/CAC, payback months (placeholders until ARPU/CAC confirmed).
  6. **AUM on Platform** - parallel KPI tracker alongside ARR.
  7. **Dashboard** - ARR, customers, AUM, gross margin, burn/runway.

## Frequently asked questions

### Is the Agora financial model free?

Yes. The Agora model is a free Excel download with live formulas.

### Can I change the assumptions?

Yes. The workbook is editable and its live formulas recalculate when assumptions change.