Question: how you can Cap Table Simulation step by step spefical point 3 and 4 as there is perctage I dont understand this concept of how

how you can Cap Table Simulation step by step spefical point 3 and 4 as there is perctage I dont understand this concept of how you not avoid dilution . or case not to her investors have decided to not invest. which queation will be use
*1 Founder invest 100.000 EUR in his company and create a total of 500.000 shares
* Q1: At the seed round, a Business Angel invests 500.000 EUR and asks for 25% of shares in return
* Q2: At the Series-A, a VC invest 5.000.000 EUR at a pre-money valuation of 25.000.000 EUR. The Business Angel will also invest in this financing round in order to avoid any dilution. All shareholders agree to create a post-money ESOP representing 10% of the total shares.
* Q3: At the Series-B, the founder is looking to raise a total of 20.000.000 EUR at a pre-money valuation of EUR 100.000.000. The Series-A investor will also invest in this financing round alongside with the Series-B investor in order to not be diluted. Parties decide to not refill the ESOP
* Q4: At the Series-C, a new VC invest 100.000.000 EUR at a pre-money valuation of EUR 400.000.000 EUR but at the condition to refill the ESOP to 10% on a pre-money valuation. The other investors have decided to not invest.
Please simulate the Capitalization Table through the different stages

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer
Step: 1 Unlock blur-text-image
Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!