Reading The Term Sheet: Why Thinking Machines' $40B Valuation Math Doesn't Add Up

Podcast | PlanBtoshi |

Let me start with a number that matters more than any pitch deck projection: $13.5 billion.

That is the secondary market valuation of Thinking Machines Lab as of August 2026, according to Forge Global trades. The same company is now reportedly seeking $1 billion in primary capital at a $40 billion valuation โ€” a 3x premium over what informed institutional buyers are willing to pay for its shares on the open market. [[41]]

This is not a growth-stage discount. This is a signal that the bid-ask spread between founder expectations and market reality has become a canyon.

I have audited enough term sheets to know that when secondary markets price a company at one-third of its targeted primary round valuation, the round does not close on those terms โ€” or it closes with heavily structured preferred shares that dilute the narrative as much as the equity.

Let me walk through the ledger.

The Context: A Lab Built on Talent Premium

Thinking Machines Lab was founded in February 2025 by Mira Murati, former CTO of OpenAI, alongside roughly two dozen researchers poached from OpenAI and DeepMind. [[21]] The founding thesis was straightforward: assemble enough top-tier talent, back it with record-breaking capital, and build a legitimate competitor to the frontier-model oligopoly.

The execution has been real but incomplete. In July 2025, the company closed a $2 billion seed round โ€” the largest in Silicon Valley history โ€” led by Andreessen Horowitz, with participation from Nvidia, AMD, Accel, Cisco, and Jane Street. [[25]] The post-money valuation landed at $12 billion.

By October 2025, they shipped Tinker, an API for fine-tuning open-weight models. [[49]] By July 2026, they released Inkling, a 975-billion-parameter Mixture-of-Experts model under the Apache 2.0 license. [[31]] Inkling is not the strongest model on the market โ€” Thinking Machines openly admits this โ€” but it is the leading open-weights model from a U.S. lab, scoring 41 on the Artificial Analysis Intelligence Index. [[32]]

Revenue now stands at over $100 million annualized run rate, according to a source cited by TechCrunch. [[44]] Some reports place it closer to a few hundred million. [[45]]

That is real output. Real product. Real revenue.

But here is where the math breaks down.

The Core: Valuation Is a Function of Timing, Not Talent

$40 billion on $100 million to $300 million in revenue implies a price-to-sales multiple of 133x to 400x.

Let me be precise. At the high end of reported revenue โ€” say $300 million annualized โ€” a $40 billion valuation represents 133x revenue. At $100 million, it is 400x.

A company with two products, one of which is an open-weights model that generates zero direct licensing revenue, is being priced like a monopoly pharmaceutical company during a pandemic.

The open-weights decision matters enormously here. Inkling is released under Apache 2.0. Anyone can download it, fine-tune it, ship it in a product, and never pay Thinking Machines a cent. [[36]] The company's monetization pathway runs through Tinker โ€” its fine-tuning API โ€” and enterprise support contracts. That is a services-led revenue model, not a platform-moat model.

Service businesses do not command 133x revenue multiples. They command 5x to 15x. Platform businesses command 20x to 40x. Frontier-model monopolies might command 100x. Thinking Machines is none of those.

Let me reference my own audit history here. In 2021, I evaluated a similar situation โ€” an NFT project with a 50x floor-price-to-revenue ratio driven entirely by team pedigree and narrative momentum. I wrote a liquidation script before the floor dropped 80%. The mechanics are the same: when valuation decouples from the unit economics of the underlying business, the correction is not a question of if, but of when.

Now add the capital structure. The company has raised $2.01 billion across five rounds. [[43]] At a $40 billion valuation, the $2 billion seed investors are sitting on a 3.3x paper return. But secondary markets value the company at $13.5 billion โ€” roughly a 1.1x return. The primary market is offering sellers a 3x premium over what buyers will actually pay in cash. That discrepancy does not survive a down round.

The Contrarian: Why the $40 Billion Round Might Still Close โ€” And Why That Is Worse

Here is the counter-argument that every VC is making to justify this price.

Mira Murati was OpenAI's CTO. John Schulman, a co-founder of OpenAI, joined. The team has 208 employees drawn from the top AI labs in the world. [[46]] Nvidia has committed at least one gigawatt of compute capacity through a multi-year partnership. [[3]] The company has locked down a $471.7 million contract with Boost Run for GPU infrastructure. [[47]]

The bet is not on what Thinking Machines is today. The bet is on what it could be in 2028 โ€” a frontier-model leader that rivals OpenAI and Anthropic.

That thesis has surface-level plausibility. But it ignores three structural realities that I have observed across multiple AI investment cycles.

First, the talent premium is depreciating. In November 2025, Thinking Machines was in talks at a $50 billion valuation. Those talks collapsed by January 2026. [[3]] Simultaneously, three co-founders โ€” Andrew Tulloch and two others โ€” returned to OpenAI. [[50]] A leadership exodus at a company that has existed for less than 18 months is not a recovery story. It is a retention failure priced at $40 billion.

Second, the open-weights strategy caps the upside. DeepSeek proved that open-weight models can achieve frontier-level performance at a fraction of the training cost. But DeepSeek also proved that open-weight does not generate monopoly rents. No one is paying DeepSeek 133x revenue. The market for fine-tuning APIs is competitive โ€” Tinker already supports Qwen, Nemotron, DeepSeek-V3.1, and Kimi K2.6 alongside Inkling. [[49]] Commoditizing your own moat is a strange strategy for a company seeking a $40 billion valuation.

Third, the competitive landscape is not static. OpenAI and Anthropic continue to release proprietary models that significantly outperform Inkling on key benchmarks. [[35]] Chinese labs like DeepSeek and Moonshot AI have produced models that Thinking Machines itself used as architectural references for Inkling. [[49]] The gap between "best open U.S. model" and "best overall model" is widening, not narrowing. Being the best in a sub-category is not a $40 billion thesis.

Let me state the contrarian angle clearly. If the $40 billion round closes, it will be because existing investors โ€” particularly a16z and Nvidia โ€” are marking up their own books to signal market strength, not because the fundamental math supports the price. The same mechanics drove the $50 billion talks in late 2025. Those talks collapsed. The secondary market never agreed with that price then, and it does not agree with $40 billion now.

A round that closes at a valuation three times the secondary market price is capital structure arbitrage, not value discovery.

The Takeaway: This Is a Derivative on the Frontier, Not the Frontier Itself

I am not bearish on AI. I am not bearish on Mira Murati. I am skeptical of a valuation that requires the company to execute flawlessly for three years in an environment where three co-founders have already left.

FutureSearch projects Thinking Machines' median annualized revenue at $175 million by the end of 2027 โ€” roughly where it is today. [[41]] The same analysis gives the company a 13% chance of cracking the top 10 on Artificial Analysis benchmarks before 2028.

The margin of safety in this valuation is zero. The upside scenario is priced in. The downside scenario โ€” slower revenue growth, continued talent attrition, commoditized open-weight competition โ€” is not even discounted.

Liquidity is a vanishing act, not a guarantee. Secondary markets are telling you the real price. Primary markets are telling you the hoped-for price. In my experience, when those two numbers diverge by 3x, the secondary market wins.

Floor prices are just opinions with timestamps. The $40 billion valuation is an opinion. The $13.5 billion secondary print is data. I know which one I trade off.

The market doesn't care about your cost basis. It only cares about the next transaction.

Market Prices

BTC Bitcoin
$76,549.7 -3.27%
ETH Ethereum
$2,422.04 -4.67%
SOL Solana
$99.36 -4.17%
BNB BNB Chain
$720.8 -0.89%
XRP XRP Ledger
$1.38 -5.34%
DOGE Dogecoin
$0.0817 -4.04%
ADA Cardano
$0.2009 -6.30%
AVAX Avalanche
$7.46 -2.04%
DOT Polkadot
$0.9685 -4.74%
LINK Chainlink
$11.23 -3.86%

Fear & Greed

69

Greed

Market Sentiment

Event Calendar

{{ๅนดไปฝ}}
15
04
halving Bitcoin Halving

Block reward reduced to 3.125 BTC

22
03
unlock Optimism Unlock

Circulating supply increases by about 2%

08
04
upgrade Solana Firedancer

Independent validator client goes live on mainnet

30
04
upgrade Celestia Mainnet Upgrade

Improves data availability sampling efficiency

28
03
unlock Arbitrum Token Unlock

92 million ARB released

18
03
unlock Sui Token Unlock

Team and early investor shares released

12
05
halving BCH Halving

Block reward halving event

10
05
upgrade Ethereum Pectra Upgrade

Raises validator limit and account abstraction

Market Cap

All โ†’
1
Bitcoin
BTC
$76,549.7
1
Ethereum
ETH
$2,422.04
1
Solana
SOL
$99.36
1
BNB Chain
BNB
$720.8
1
XRP Ledger
XRP
$1.38
1
Dogecoin
DOGE
$0.0817
1
Cardano
ADA
$0.2009
1
Avalanche
AVAX
$7.46
1
Polkadot
DOT
$0.9685
1
Chainlink
LINK
$11.23

Tools

All โ†’

Altseason Index

42

Bitcoin Season

BTC Dominance Altseason

Gas Tracker

Ethereum 28 Gwei
BNB Chain 3 Gwei
Polygon 42 Gwei
Arbitrum 0.5 Gwei
Optimism 0.3 Gwei

๐Ÿ‹ Whale Tracker

๐ŸŸข
0xbbc0...8925
2m ago
In
46,715 SOL
๐Ÿ”ต
0x6b4e...44ab
12h ago
Stake
2,782.72 BTC
๐Ÿ”ด
0xb448...8602
2m ago
Out
1,567,613 DOGE

๐Ÿ’ก Smart Money

0x0271...4e88
Early Investor
+$4.7M
62%
0xb977...a3e0
Top DeFi Miner
+$2.2M
83%
0x26eb...8597
Arbitrage Bot
+$3.9M
69%