1. Delta Games Private Limited is a digital gaming company creating fun-to-play games for millenials. Your firm is expecting to make a Series-A investment of $5 Mn in the Delta. Your firm's expected rate of return is 40% for a comparable investment.

Before your investment, Delta's ownership is as follows: Founders: 50%, Seed Ventures: 50%, and it has 1,000,000 shares outstanding.

This year. Gamma Games, a competitor of Delta had a PAT of $20 Mn, and was sold for $200 Mn. You should expect Delta to achieve an exit in Year 5 in similar proportions. In Year 5, Delta is expected to generate a PAT of $10 Mn.

You expect no further capital raise to be done by Delta to achieve an exit in 5 years.

1. 1 .Calculate the expected value of your firm's investment in 5 years and the stake that your firm must own in Delta
2. 2.Calculate the number of shares to be issued in Series A and the per-share issuance price
3. 3.Calculate the Pre-Money and Post-Money Equity Valuation that your firm should be willing to offer for Delta

Answer rating: 100% (QA)

5000000147000000 70000001000000700 70010000007000000 EXPLANATIONS 1 ... View the full answer