Hemp Solutions Inc
Series A
Revenue: $100K- $1M | Monthly Growth Rate: >20%
Summary
Notable Achievements
Hemp Solutions Inc
H is currently proposing a Unit Private Placement consisting of five million common shares and two warrants for $2.00 per common share. The first warrant is at an exercise price of $4.00 and converts into five million common shares. The second warrant is at an exercise price of $6.00 and converts into five million common shares.
$2.00 per share
Plus $4.00 warrant to purchase additional common shares Plus $6.00 warrant to purchase additional common shares
The equity structure of Hemp Solutions, Inc. is composed of three classes of shares resulting mostly from initial Founders Shares as well as shares issued in the acquisition of the wholly owned sales subsidiary.
10,000,000 Preferred A (Founders Control Shares)
8,600,000 Preferred B (Non-Voting)
4,180,000 Common ( Founders Shares)
Valuation of Hemp Solutions Offering Share Price
In order to arrive at an offering price for the Private Placement, Management did a Discounted Cash Flow Model and arrived at a, fully diluted price per share, after the offering. The DCF analysis produced share price of $4.81 is based on the unlevered cash flow shown in the previous financial charts and the following assumptions:
-
The expansion of processing plants begins at the end of the second year and uses $8,000,000 of the cash flow from the first
plant to build the second plant. One new plant each year is completed using similar cash flow from the previous operational
plants.
-
The discount rate is 10%
-
The terminal value in the sixth year is $400M
-
There is no significant debt
-
On a fully diluted basis assuming both warrants are exercised by the investors, and all current shares are available (without
regard of restrictions) the number of possible shares would be 63M shares fully diluted yielding a common stock price of $4.81 per share.
Based on this DCF analysis Hemp Solutions, Inc. believes that a current offering price of its common shares in the range of $2.00-$5.00 is reasonable and offers fair value to its investors.
Pitch Video
The Business
The Market
Objective/Future (Use of funds)
The Team
DR. DEAN CUBLEY
Executive Chairmanof Board
Professional Experience and Education:
-
Dr. Cubley has expertise in management, public company financial reporting, and new product development.
-
Founded and exited more than 20 companies of which multiple became public.
-
One company founded by Dr. Cubley traded on the American Stock Exchange.
-
Holds a B.S. and M.S. in Electrical Engineering from the University of Texas & a Ph.D. from the University of Houston
FRANK CELECIA
Chief Executive Officer
Professional Experience and Education:
-
Founded and operated the public company named OrgHarvest.
-
Founded and exited more than 5 companies of which some went public.
-
Long career as founder, chief executive officer, and sales and marketing executive in multiple public and private companies in the television industry.
-
Holds a B.A. from the New York Institute of Technology.
CARLOS CALIXTO
Chief Operating Officer
Professional Experience and Education:
-
A professional, innovative sales and marketing executive with experience in high-volume business operations.
-
Experieced in managing costs and establishing strategic, mutually beneficial partnerships and relationships with customers, vendors, and service providers.
-
He has extensive experience with channel development and project management in the cannabis industry, with over 6 years of dealing with large-scale project planning and development.
-
Universidad Católica del Perú.
Professional Experience and Education:
-
Serves as general counsel to numerous publicly held companies advising these companies in corporate law and, specifically, in U.S. securities law.
-
CARL P. RANNO
Maintains his license to practice law in Michigan and is admitted to practice in the federal courts in Michigan, the Sixth Circuit Court of Appeals, the US Tax Court and the US Supreme Court.
-
Holds a B.S. in Economics with a minor in Chemistry from Xavier University in Cincinnati, Ohio and a Juris Doctor degree from the University of Detroit School of Law.
JOANNE CELECIA
Chief Financial Officer
Professional Experience and Education:
-
Mrs. Celecia is a Past Member of the International Television Society (I.T.S.), member of the National Association of Broadcasters (N.A.B.), listed in Who’s Who in American Industry, a member of the Broadcast Design Association (b.d.a.), and a member of Promax.
-
Private and public company executive highly experienced in accounting policies.
-
Co-founder of two public companies and multiple private companies.
Has degree in accounting from Moorpark college
Growth Roadmap
SUMMARY CASH FLOW OF EACH PLANT BY SECOND YEAR OF OPERATION
Operating Costs
Revenue: ~$17.9M/year
Operating Costs: ~$8.2M/year
Gross Margin: ~$9.7M/year
Payback Period on Equipment Investment: ~1.0–1.5 years
© 2026 by AngelLinx. All rights reserved.
Frank Celecia