Vantage Social House unifies café culture, elevated dining, cocktail-led beverage and live entertainment in a single, digitally enabled venue that trades profitably from morning coffee to late-night social. This memorandum preserves the sponsor’s revenue and EBITDA trajectory exactly and independently re-derives everything below EBITDA, presenting a full three-statement model whose balance sheet ties in every year. Its central finding: returns clear institutional hurdles across the entire valuation grid, so the binding risk is delivery of the EBITDA ramp, not exit pricing.