Request Meeting
๐ŸŒŸ Premium Investment Opportunity - V2 Enhanced

Invest in Saudi Arabia's Cybersecurity Future

Bell Secure Solutions targets SAR 2B+ IPO valuation with 7 proprietary platforms, 45% EBITDA margins, and Vision 2030 alignment. Strategic Saudi-UK partnership with proven technology assets.

SAR 2B+
Target IPO Valuation
45%
EBITDA Margin (Y5)
9.4%
Market CAGR
SAR 43B
Market Size 2034
๐Ÿ’Ž Why Invest

Investment Highlights

Six compelling reasons why BSS represents a premium investment opportunity in the MENA cybersecurity market

๐Ÿ‡ธ๐Ÿ‡ฆ

55% Saudi Ownership

Strategic partnership ensuring NCA compliance and government contract eligibility. Full alignment with Saudization requirements for critical infrastructure protection.

100% On-Premise Deployment
๐Ÿš€

7 Proprietary Platforms

Complete security ecosystem from AI to satellite intelligence. VVG UK Limited contributes SAR 10M in proven IP assets.

17 IP Platforms Portfolio
๐Ÿ“ˆ

Explosive Market Growth

Saudi cybersecurity market expanding from SAR 18B to SAR 43B by 2034. Government investing SAR 4.5B+ in digital infrastructure.

139% Market Growth (10Y)
๐ŸŽฏ

Premium Segments

Targeting Government/Defense (29.9%), Banking/Finance, Oil/Gas, Healthcare, and Mega Projects (NEOM, Red Sea, Qiddiya).

500+ Target Clients (Y5)
๐Ÿ‘ฅ

World-Class Leadership

HE Abdul Rahman Al Harbi (42+ years) as Honorary Chairman. Eng. Nuaym M. Shakil as CEO Technology with proven track record.

$21.6B Projects Delivered
๐Ÿ’ฐ

Clear Exit Strategy

5-year IPO roadmap on Tadawul with SAR 2B+ target valuation. Conservative 8x to Bull 15x EBITDA multiple scenarios.

SAR 90M Target EBITDA (Y5)
๐Ÿ›ก๏ธ Platform Portfolio

7 Proprietary Security Platforms

Comprehensive product details including features, pricing models, and projected revenue contribution

๐Ÿค–

BSS AI Suite

AI-Powered Threat Intelligence & Predictive Security
SAR 52M
Projected Y5 Revenue

Key Features

  • Machine Learning threat detection with 99.7% accuracy
  • Real-time anomaly identification across networks
  • Automated incident response & playbook execution
  • Predictive analytics for zero-day vulnerabilities
  • Natural language security query interface
  • Integration with existing SIEM/SOAR platforms
  • Custom model training on client data
  • Arabic language processing for local threats

Pricing Tiers

Starter (up to 500 endpoints) SAR 150K/year
Professional (up to 2,500 endpoints) SAR 450K/year
Enterprise (up to 10,000 endpoints) SAR 1.2M/year
Unlimited (custom) SAR 2.5M+/year

Revenue Model

Annual Subscriptions 70%
Implementation Services 15%
Custom Model Training 10%
Premium Support 5%
Y5 Target Clients 85 clients
๐Ÿœ๏ธ

SAMUMX

Advanced Threat Protection for Critical Infrastructure
SAR 38M
Projected Y5 Revenue

Key Features

  • ICS/SCADA security monitoring for oil & gas
  • Industrial protocol deep packet inspection
  • OT network segmentation & micro-segmentation
  • Asset discovery for critical infrastructure
  • Compliance reporting (NCA, NERC CIP)
  • Air-gapped deployment capability
  • 24/7 threat hunting for APT groups
  • Incident forensics & chain of custody

Pricing Tiers

Single Facility SAR 800K/year
Multi-Site (up to 5) SAR 2.5M/year
Enterprise (10+ sites) SAR 5M/year
National Infrastructure SAR 12M+/year

Revenue Model

Platform Licensing 60%
Managed Services 25%
Compliance Audits 10%
Training & Certification 5%
Y5 Target Clients 35 clients
๐ŸŒ

FALAKX

Next-Generation Network Security & Zero Trust Architecture
SAR 35M
Projected Y5 Revenue

Key Features

  • Zero Trust Network Access (ZTNA)
  • Software-defined perimeter (SDP)
  • Multi-factor authentication integration
  • Encrypted traffic analysis
  • DNS security & filtering
  • Cloud access security broker (CASB)
  • Secure web gateway (SWG)
  • Remote workforce security

Pricing Tiers

SMB (up to 100 users) SAR 75K/year
Mid-Market (up to 500) SAR 250K/year
Enterprise (up to 5,000) SAR 850K/year
Government/Large SAR 2M+/year

Revenue Model

Per-User Licensing 65%
Hardware Appliances 20%
Professional Services 10%
Support Contracts 5%
Y5 Target Clients 120 clients
๐Ÿ›ก๏ธ

SvelteShield

Lightweight Endpoint Detection & Response (EDR)
SAR 28M
Projected Y5 Revenue

Key Features

  • Ultra-lightweight agent (<1% CPU)
  • Behavioral analysis & memory protection
  • Ransomware rollback capability
  • Device control & USB monitoring
  • Application whitelisting
  • Fileless malware detection
  • Centralized management console
  • Offline protection mode

Pricing Tiers

Per Endpoint (1-100) SAR 180/endpoint/year
Per Endpoint (101-1000) SAR 150/endpoint/year
Per Endpoint (1001+) SAR 120/endpoint/year
Enterprise Unlimited SAR 500K+/year

Revenue Model

Endpoint Licenses 75%
MDR Services 15%
Deployment Services 7%
Add-on Modules 3%
Y5 Target Clients 150 clients
๐Ÿ“Š

SecPulse

Security Operations Center (SOC) as a Service
SAR 25M
Projected Y5 Revenue

Key Features

  • 24/7/365 security monitoring
  • Dedicated threat analysts (Saudi-based)
  • Custom detection rules & use cases
  • Monthly security posture reports
  • Incident response coordination
  • Vulnerability management integration
  • Threat intelligence feeds
  • Executive dashboard & briefings

Pricing Tiers

Essential (8x5 monitoring) SAR 200K/year
Professional (24x7) SAR 500K/year
Enterprise (dedicated team) SAR 1.2M/year
Critical Infrastructure SAR 3M+/year

Revenue Model

Monthly Retainers 80%
Incident Response 12%
Threat Intelligence 5%
Consulting 3%
Y5 Target Clients 65 clients
๐Ÿ”

VAVES

Vulnerability Assessment & Penetration Testing Platform
SAR 12M
Projected Y5 Revenue

Key Features

  • Automated vulnerability scanning
  • Web application security testing
  • API security assessment
  • Cloud configuration auditing
  • Compliance gap analysis
  • Remediation priority scoring
  • Continuous monitoring mode
  • Integration with ticketing systems

Pricing Tiers

Single Assessment SAR 25K-75K
Quarterly Program SAR 150K/year
Continuous (platform) SAR 300K/year
Red Team Engagement SAR 500K+/engagement

Revenue Model

Platform Subscriptions 45%
Professional Services 40%
Compliance Reports 10%
Training 5%
Y5 Target Clients 80 clients
๐Ÿ›ฐ๏ธ

SatView

Satellite & Geospatial Threat Intelligence
SAR 10M
Projected Y5 Revenue

Key Features

  • Satellite imagery analysis for critical sites
  • Physical security monitoring
  • Border & perimeter surveillance
  • Change detection algorithms
  • Integration with ground sensors
  • Multi-spectral analysis
  • Real-time alerting system
  • Historical imagery archive

Pricing Tiers

Single Site Monitoring SAR 350K/year
Regional Coverage SAR 1.5M/year
National Program SAR 5M/year
Defense/Intelligence SAR 15M+/year

Revenue Model

Monitoring Contracts 70%
Imagery Analysis 15%
Integration Services 10%
Data Archive Access 5%
Y5 Target Clients 15 clients
๐Ÿ“Š Financials

5-Year Financial Projections

Aggressive yet achievable growth trajectory backed by proven market demand and strategic execution

Revenue & EBITDA Forecast

Revenue
EBITDA
Clients
Year 1 (2026)
SAR 15M
50+ Clients โ€ข Foundation Phase
Year 2 (2027)
SAR 40M
โ†‘ 167% Growth โ€ข 150+ Clients
Year 3 (2028)
SAR 80M
โ†‘ 100% Growth โ€ข 300+ Clients
Year 4 (2029)
SAR 130M
โ†‘ 63% Growth โ€ข 400+ Clients
Year 5 (2030) - IPO
SAR 200M
โ†‘ 54% Growth โ€ข 500+ Clients โ€ข 45% Margin

Revenue Distribution by Platform (Y5)

Platform Revenue Breakdown

Platform Y5 Revenue % of Total Clients
AI Suite
 SAR 52M 26% 85
SAMUMX
 SAR 38M 19% 35
FALAKX
 SAR 35M 17.5% 120
SvelteShield
 SAR 28M 14% 150
SecPulse
 SAR 25M 12.5% 65
VAVES
 SAR 12M 6% 80
SatView
 SAR 10M 5% 15
TOTAL SAR 200M 100% 550
๐Ÿงฎ How Money Works

Financial Arithmetic Explained

Complete step-by-step calculations showing exactly how BSS generates revenue and investor returns

Revenue Generation Formula

Annual Revenue =
ฮฃ (Clients per Platform ร—
Avg Contract Value)
AI Suite: 85 clients ร— SAR 612K avg = SAR 52M
SAMUMX: 35 clients ร— SAR 1.09M avg = SAR 38M
FALAKX: 120 clients ร— SAR 292K avg = SAR 35M
...and 4 more platforms
Y5 Total Revenue = SAR 200M

EBITDA Calculation

EBITDA =
Revenue ร— EBITDA Margin %
Y5 Revenue: SAR 200,000,000
Target EBITDA Margin: 45%
Calculation: 200M ร— 0.45
Y5 EBITDA = SAR 90,000,000

Gross Margin Structure

Gross Profit =
Revenue - COGS
Target: 70% Gross Margin
Revenue: SAR 200M
COGS (30%): SAR 60M
  - Infrastructure: SAR 25M
  - Delivery Team: SAR 35M
Gross Profit = SAR 140M (70%)

Operating Expense Breakdown

OpEx = 25% of Revenue
(After reaching scale)
Sales & Marketing: SAR 20M (10%)
R&D: SAR 16M (8%)
G&A: SAR 14M (7%)
Total OpEx = SAR 50M (25%)

IPO Valuation Math

IPO Valuation =
Y5 EBITDA ร— Multiple
Y5 EBITDA: SAR 90M
Conservative (8x): SAR 720M
Base Case (10x): SAR 900M
Bull Case (15x): SAR 1.35B
Target Range: SAR 1.6B - 3.0B

Customer Lifetime Value

CLV =
ARPC ร— Avg Lifespan
ร— Gross Margin
Avg Revenue Per Client: SAR 364K/yr
Avg Client Lifespan: 5 years
Gross Margin: 70%
CLV: 364K ร— 5 ร— 0.70
Customer LTV = SAR 1,274,000
๐Ÿ’ฐ Investor Returns

Investment Return Mathematics

Step-by-step walkthrough showing exactly how your investment grows to exit

1

Calculate Your Equity Percentage at Entry

Your ownership stake is determined by how much you invest relative to the company's pre-money valuation at your entry round.

Your Investment
Investment AmountSAR 5,000,000
Entry RoundSeries A
Pre-Money ValuationSAR 100,000,000
Your Equity
Equity %5.00%
Post-Money ValuationSAR 105,000,000
Your Stake ValueSAR 5,250,000
Equity % = Investment รท Pre-Money Valuation = 5M รท 100M = 5.00%
2

Track Dilution Through Future Rounds

As the company raises more capital, your percentage ownership decreases (dilutes), but the value per share increases if the company is growing.

Dilution Schedule
Your Initial Stake5.00%
Series B Dilution-15%
Pre-IPO Dilution-10%
Final Position
Post Series B4.25%
Post Pre-IPO3.83%
IPO Stake3.83%
Diluted % = 5.00% ร— (1 - 0.15) ร— (1 - 0.10) = 5.00% ร— 0.85 ร— 0.90 = 3.83%
3

Calculate Exit Valuation

At IPO, the company is valued based on EBITDA multiples. We project SAR 90M EBITDA with market multiples of 8x-15x.

Valuation Inputs
Y5 EBITDASAR 90,000,000
Conservative Multiple8x
Base Case Multiple10x
Bull Case Multiple15x
Exit Valuations
ConservativeSAR 720M
Base CaseSAR 900M
Bull CaseSAR 1,350M
Exit Valuation = EBITDA ร— Multiple = SAR 90M ร— 10x = SAR 900M (Base)
4

Calculate Your Exit Value

Multiply your final equity percentage by the exit valuation to determine what your shares are worth at IPO.

Exit Calculation
Your Final Stake3.83%
Base Exit ValuationSAR 900,000,000
Your Exit Value
Conservative (8x)SAR 27,576,000
Base Case (10x)SAR 34,470,000
Bull Case (15x)SAR 51,705,000
Exit Value = 3.83% ร— SAR 900M = SAR 34,470,000 (Base Case)
5

Calculate Total Return & IRR

Compare your exit value to original investment to calculate total return percentage and Internal Rate of Return (IRR).

Return Inputs
Initial InvestmentSAR 5,000,000
Exit Value (Base)SAR 34,470,000
Hold Period4 years
Your Returns
ProfitSAR 29,470,000
Total Return589%
IRR (Annual)62.1%
Total Return = (34.47M - 5M) รท 5M ร— 100 = 589% | IRR = (34.47/5)^(1/4) - 1 = 62.1%
๐Ÿฆ Ownership

Equity Structure

Strategic partnership designed for NCA compliance and optimal value creation

Partnership Framework

  • Saudi Partner ABC
    Majority Saudi ownership โ€ข CEO Administrative Operations โ€ข NCA Compliance
    55%
  • VVG UK Limited
    Technology Partner โ€ข SAR 10M IP Contribution โ€ข CEO Technology
    45%

IP Contribution Details

VVG UK Limited contributes 17 proprietary platforms valued at SAR 10M, including:

AI Suite SAMUMX FALAKX SvelteShield SecPulse VAVES SatView
๐Ÿงฎ Calculator

Investment Return Calculator

Model your potential returns with full arithmetic transparency

Investment Parameters

8x (Conservative) 10x (Base) 15x (Bull)
๐Ÿ“ Calculation Steps
1. Equity % = Investment รท Pre-Money 5M รท 100M = 5.00%
2. Dilution Factor (future rounds) ร— 0.85 ร— 0.90 = 0.765
3. Final Equity at IPO 5.00% ร— 0.765 = 3.83%
4. Exit Valuation = EBITDA ร— Multiple 90M ร— 10x = 900M
5. Your Exit Value = Final % ร— Exit Val 3.83% ร— 900M = 34.47M

Projected Returns

Based on your investment parameters

Projected Exit Value
SAR 34,470,000
At IPO valuation
Total Return
589%
IRR
62.1%
Equity Stake at Entry
5.00%
Based on Series A valuation
Final Equity at IPO (after dilution)
3.83%
Accounting for Series B & Pre-IPO dilution
๐Ÿ—บ๏ธ Roadmap

Funding Roadmap

Strategic capital deployment through IPO exit

2025
IP Contribution
SAR 10M
VVG UK Limited contributes 17 proprietary platforms as founding technology partner
Year 1 (2026)
Seed Capital
SAR 8M
Initial operations, team building, first client acquisitions, platform localization
Year 2 (2027)
Series A
SAR 25M
Market expansion, government contracts, SOC establishment, regional partnerships
Year 4 (2029)
Series B
SAR 50M
Scale operations, R&D expansion, international expansion preparation
Year 5 (2030)
Pre-IPO
SAR 100M
IPO preparation, governance enhancement, institutional investor onboarding

Total Funding Through Pre-IPO

SAR 193M

๐Ÿ’Ž Valuation

IPO Valuation Scenarios

Based on Y5 projected EBITDA of SAR 90M

Conservative
8x
EBITDA Multiple
SAR 720M
Revenue Multiple 3.6x
Price/Earnings 18x
Market Position Defensive
Base Case
10x
EBITDA Multiple
SAR 900M
Revenue Multiple 4.5x
Price/Earnings 22x
Market Position In-Line
Bull Case
15x
EBITDA Multiple
SAR 1.35B
Revenue Multiple 6.75x
Price/Earnings 32x
Market Position Premium

Ready to Invest in Saudi's Digital Future?

Connect with our investor relations team to discuss partnership opportunities and receive detailed investment materials.

๐Ÿ“ง
Email
investors@bellsecure.sa
๐Ÿ“ž
Phone
+966 11 XXX XXXX
๐Ÿ“
Location
Riyadh, Saudi Arabia
๐Ÿ“ฑ Install BSS App
๐Ÿ“ก You're offline