Question: VC Method CALCULATIONS Deal Information Exit value $40,000,000 Time to exit 4 Discount rate 60.00% Investment amount $4,000,000 Number of existing shares 1,000,000 Post-Money X

VC Method CALCULATIONS Deal Information Exit value $40,000,000 Time to exit 4 Discount rate 60.00% Investment amount $4,000,000 Number of existing shares 1,000,000 Post-Money X X Pre-Money X X Ownership % of VC. X X Ownership % of founders X X Number of new shares. X X Price per share X X Final wealth of VC X X Final wealth of founders X X PV of VC's wealth X PV of founders' wealth X XEXHIBIT 2: Scenario 2 Variation 1 Calculations for 1" Calculations for 2 round Calculations @ Exit nd 2 round 1 round round @exit Exit value $40M Compound discount rate. X X X X Investment amount $3M $1M # existing shares prior to round. X X 1,000,000 Post-Money X X X X Pre-Money X X X X Ownership Fraction of VC X X X Number of new shares X X X X Price per share X X X X Ownership % of founders X X X X Wealth of founders X X X X X X Ownership % 1" round VC X X X X Wealth of 1" round VC. X X X X X Ownership % 2 round VC X Wealth of 2 round VC X X X

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!

VC Method CALCULATIONS Deal Information Exit value $40,000,000 Time to exit 4 Discount rate 60.00% Investment amount $4,000,000 Number of existing shares 1,000,000 Post-Money X X Pre-Money X X...

Can you please help with this and show the way each calculation is done ? \begin{tabular}{l|l|l|} \hline vC Method & CALCULATIONS & Deal Information [0. \\ \hline Exit value & & $40,000,000 \\ \hline...

CAP TABLES ASSIGNMENT: Exhibits 2 and 3 are sensitivity analysis (i. higher initial investment, ii. longer time to exit) X means some calculation or a number needs to be filled in that cell. Absence...

1. Texas Roadhouse (TXRH) is rapidly expanding into new markets and had sales of $1,263M in 2012. Suppose you expect sales to grow at a 15% rate in 2013, but this rate will slow by 2% per year to a...

Kindly help with these finance questions. Please see attached document below for the questions and solution templates. PROBLEM 8-9 Given Beta Dividend payout ratio EPS for 2007 Stock Price (12/07/06)...

I need to update this report for years 2011-2015 ( delete 2010 and add 2015)and change the format so pro can't recognize it from last time. you can look up the info online and I can attach the...

JUUSULW.ICUSCI Abstract Brooks Hamilton recently completed his third year in college and has just started a summer internship at a prestigious Wall Street investment firm. The investment firm is very...

what is it thats missing i will resubmit later . B D E G H Enter your name in this box Tutorial 3 - Present Value of Uneven Cash Flows Find the present value of an uneven cash flow stream invested...

Contact me by email: ( ..t with the format of gmail for these 3 assignments. I want your work is 80/100. It must be correct answers. I used to work with 1 tutor. Bad quality with a low grade. Unit:...

1. What are the advantages and disadvantages of Rosetta Stone going public? 2. What do you think the current value of a share of Rosetta Stone is (at the time of the case)? Justify your valuation on...

What type of project can the Methodology be applied, the steps required, and the tools that could be used to implement successful improvement using the DMAIC methodology?

Home depot expects to have sales this of $20million under its current credit policy. The present terms are net30; the DSO is 45 days, and the bad debt loss percentage is 3%. Also, Home Depot's cost...

La tienda La Maravilla tiene presupuestado vender en el ao 2024 la suma de $180,000, con unas reducciones planificadas de $11,000. Espera finalizar el 2023 con un inventario de $275,000 y proyecta...

If the price of hotel rooms increased by 15% and the demand for hotel rooms decreased by 20%, this would be an example of _________________. Inelastic demand. Perfectly inelastic demand. Unit...