A venture was incorporated with 100,000 shares (Founder shares) and an Angel invested $1.5million and was...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
A venture was incorporated with 100,000 shares (Founder shares) and an Angel invested $1.5million and was issued 101,613 shares. The venture is not expected to produce net income or earnings until the end of year 5, the exit year, when the net income is estimated at $1,600,000 and is assumed to be stable from that point on. A publicly-traded competitor or "comparable firm" paid a dividend of $.75/share with a retention ratio of .25%. It has a stock price of $20 and 1,000,000 shares outstanding. Now, a VC wants to invest $2 million at the end of year 2 and has a required return of 40%. a. Estimate the value of the new venture at the end of year 5 using the Price-Earnings relative valuation? Then Estimate the future value of the VC's $2million investment three years from now using a discount rate of 40%? b. What is the VC's ownership percentage at exit? c. What is the new total number of shares in the venture? d. How many shares are issued to the VC investor? e. Show the dilution of the Founders and Angel. What is the percentage ownership of the 3 investors? f. What is the venture's pre-money and post-money valuation after the VC round? g What is new the Price per share? A venture was incorporated with 100,000 shares (Founder shares) and an Angel invested $1.5million and was issued 101,613 shares. The venture is not expected to produce net income or earnings until the end of year 5, the exit year, when the net income is estimated at $1,600,000 and is assumed to be stable from that point on. A publicly-traded competitor or "comparable firm" paid a dividend of $.75/share with a retention ratio of .25%. It has a stock price of $20 and 1,000,000 shares outstanding. Now, a VC wants to invest $2 million at the end of year 2 and has a required return of 40%. a. Estimate the value of the new venture at the end of year 5 using the Price-Earnings relative valuation? Then Estimate the future value of the VC's $2million investment three years from now using a discount rate of 40%? b. What is the VC's ownership percentage at exit? c. What is the new total number of shares in the venture? d. How many shares are issued to the VC investor? e. Show the dilution of the Founders and Angel. What is the percentage ownership of the 3 investors? f. What is the venture's pre-money and post-money valuation after the VC round? g What is new the Price per share?
Expert Answer:
Answer rating: 100% (QA)
a Value of the new venture at the end of year 5 using the Price Earning relative valuation No of shares outstanding in comparable ... View the full answer
Related Book For
Posted Date:
Students also viewed these finance questions
-
Sunday Company budgets on an annual basis. The following beginning and ending inventory levels (in units) are planned for the year 2019. Four units of raw material are required to produce each unit...
-
1. Which one of the following is not expected to occur on an H-R diagram during the lifetime of a single star? (a) The star will move off the main sequence toward the upper right of the diagram. (b)...
-
Angel Creek Nursey, with an authorization of 40,000 shares of preferred stock and 150,000 shares of common stock, completed several transactions involving its stock on August 15, the first day of...
-
On September 1, 2025, Swifty Corporation acquired Windsor Enterprises for a cash payment of $800,000. At the time of purchase, Windsor's balance sheet showed assets of $570,000, liabilities of...
-
1. Develop a naive model to forecast the number of new clients seen by CCC for the rest of 1993. 2. Develop a moving average model to forecast the number of new clients seen by CCC for the rest of...
-
Using your knowledge of VSEPR theory and its preferred bond angles, suggest a reason for the fact that the cyclopropane molecule (pictured below) is not a very stable molecule and is highly reactive,...
-
Five null hypotheses were tested, and the P-values were 0.24, 0.17, 0.03, 0.002, and 0.02. How many of the hypotheses are rejected at the = 0.05 level if the Bonferroni adjustment is made?
-
A researcher interviews 50 employees of a large manufacturer and collects data on each workers hourly wage (Wage), years of higher education (EDUC), experience (EXPER), and age (AGE). The entire data...
-
Shoe Inc manufactures two types of summer sandals: bamboo and leather. The costs and financial data for both lines of sandals are shown in the table below. The company sells all sandals that it...
-
Cost Estimation at Global Green Books Publishing Global Green Books Publishing is continuing to produce customized eBooks as a key new product line for it as a successful printing and publishing...
-
On November 8, Leons Kitchen Hut bought a set of pots with a $105 list price from Lambert Manufacturing. Leons receives a 25% trade discount. Terms of the sale were 2/10, n/30. On November 14, Leons...
-
4. What is the mode of inheritance for chronic granulomatous disease? A) X-linked trait in two-thirds of the cases and autosomal recessive trait in one-third B) Autosomal recessive C) X-linked...
-
Morrow Corporation had only one job in process during May Job X 3 2 Z and had no finished goods inventory on May 1 . Job X 3 2 Z was started in April and finished during May, Data concerning that job...
-
A new three-year CMO has two tranches. The 'A' tranche has a principal of $35.7 million with an annual coupon of 3.73%. The 'Z' tranche has a coupon of 5.69% with a principal of $41.9 million. The...
-
2. Your firm processes 50,000 checks each year with an average face.value of $50 per check. Col- lecting on these checks requires two days of mail float, three days of processing float, and one day...
-
Marwick s Pianos, Incorporated, purchases pianos from a large manufacturer for an average cost of $ 1 , 5 0 3 per unit and then sells them to retail customers for an average price of $ 3 , 3 0 0...
-
32. Given the following HTML mark-up, what are the children of the h2 tag? HTML mark-up: My Short Blogs 1 st week, Monday !! Went to uni to study To be announced...
-
Tell whether the angles or sides are corresponding angles, corresponding sides, or neither. AC and JK
-
A sharp image is located 391 mm behind a 215-mmfocal- length converging lens. Find the object distance (a) Using a ray diagram, (b) By calculation.
-
A homemade capacitor is assembled by placing two 9-in. pie pans 4 cm apart and connecting them to the opposite terminals of a 9-V battery. Estimate (a) The capacitance, (b) The charge on each plate,...
-
What is the speed of a proton accelerated by a potential difference of 165 MV?
-
Net sales, net income, and total assets for Azbell Shipping, Inc., for a five-year period follow: {Requirements} 1. Compute trend percentages for each item for 2017 through 2020. Use 2016 as the base...
-
The financial statements of Adventure News, Inc., include the following items: {Requirements} 1. Compute the following ratios for 2020 and 2019 a. Current ratio b. Quick (acid-test) ratio c....
-
You have been asked to evaluate two companies as possible investments. The two companies, Norfolk Industries Inc. and Strafford Crystal Limited, are similar in size. Assume that all other available...
Study smarter with the SolutionInn App