Question: Qs: Cap table and Exit a. Create a cap table for the company using the data below. Time-ordered events: Founders: 250K founders investment; 5M shares

Qs: Cap table and Exit

a. Create a cap table for the company using the data below.

Time-ordered events:

Founders: 250K founders investment; 5M shares

Seed: 2M @7.5M pre-money; 1X participating preferred shares

Created ISO pool with 18% of shares of the company

Series A: 12M @ 43M post-money; 2X liquidation preference

Loan: 8M as convertible loan @35% discount to the next fundraising round price; 3X participating preferred liquidation preference

Series B: 75M - @420M post-money; 3X participating preferred liquidation preference

b. In 2016 the company received an acquisition offer from a large company looking to expand its offerings. They offered $60M in cash.

How much money would the founders have made from selling the company at this time?

c. At what price would the company have to sell for the founders to be worth $100M?

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!

Q:

Complete the capitalization table. Company LM Series A Preferred "Pre-Money" Valuation Company LM "Exit" EBITDA EBITDA Multiple Total Exit Value Rounded Total Exit Yalue [to Nearest Million] Series A...

Q:

Neatness matters. Models should be dynamic so that we can easily change key assumptions. Cap Table A Company is raising a Series A financing. The current capitalization table is shown below. Investor...

Q:

Neatness matters. Models should be dynamic so that we can easily change key assumptions. Cap Table A Company is raising a Series A financing. The current capitalization table is shown below. Investor...

Q:

For this assignment, use this file and update it by following this case. Pat, Ashley and Jo meet in an entrepreneurship class at Cornell and start a company on January 1, 2023. 1,200,000 common...

Q:

Journal of Business Ventures- Please create a summary (5oo words or less) of the attached journal article. The summary should discuss the main finding(s), the methods used, the implications of the...

Q:

The AMB Consolidation On August 13, 1997, Anne Shea of the Curators' Fund (the Fund) sat in her office overlooking downtown Kansas City, knowing she had to decide her position on the proposed...

Q:

Using the Quantitative Investor ROI Breakeven valuation methodology compute the projected Series A Pre-Money Valuation. Then input ALL provided input variables in the Company LM Case Study into the...

Q:

please provide calculations Question 1 Parts A, B, and C Please remember to highlight your answers and show all work (Ss in millions) You are the CEO ofitela net, Inc. an IT start-up that has been in...

Q:

Please provide formulas for each answer. Thank you! Question 1 Parts A, B, and C Please remember to highlight your answers and show all work ($s in millions) You are the CEO of Itelanet, Inc. an IT...

Q:

Use the #18Bonus (Cap Table-Multiple Funding) to complete this Assignment. Insert (i.e. type in) the appropriate/required input variable or necessary completed computation into each of the required...

Q:

Looking back at Exercise 11, instead of comparing two very similar stores, suppose the researchers had compared purchases at two car dealerships: one that specializes in new Italian sports cars and...

Q:

What are the five steps that define the design of an activity-based costing system?

Q:

What basis of accounting and measurement focus do enterprise funds use? Does this mean they report all assets and liabilities associated with the enterprise fund activities

Q:

10) For a bond that pays cash interest (i.e., not a zero coupon bond), YTM is (a) always equal to the coupon rate (b) always equal to the current yield (c) is always less than the coupon rate (d) can...

Q:

6. Explain the strengths of a dialectical approach.

Q:

4. How have other fields contributed to the study of intercultural communication?

Q:

1. Becoming Culturally Conscious. One way to understand your cultural position within the United States and your own cultural values, norms, and beliefs is to examine your upbringing. Answer the...