Question: your collage already answerd but he answer wrong missing the point of The Business Angel will also invest in this financing round in order to

your collage already answerd but he answer wrong missing the point of The Business Angel will also invest in this financing round in order to avoid any dilution as he need to keep 25% i'm very confues of question avoid any dillution or keep my pertcnage which eqation will be .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 stages3. Series-A Round you forget this The Business Angel will also invest in this financing round in order to avoid any dilution as he need to keep 25%, i'm confues about this equation The Business Angel will invest on top of the 5,000,000 EUR to ensure that at the end he keeps his current stake being equal to 25%.
Let's call the number of new shares to be bought by the Business Angel "NBA".
166,667+NBA=25%[500,000+166,667+133,333+ NBA] or this
166,667+NBA=25%[500,000+166,667+133,333 weBN in second two time
dont put N

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!