Dummy Cap Table & Returns Analysis - Round B

Originally published: 03/10/2016 18:01
Publication number: ELQ-69962-1

Dummy Cap Table & Returns Analysis - Round B

Example Pro Forma Cap Table for a Series B company (three tranches of A, plus warrants)

by Lindsay Meyer
Entrepreneur in Residence at Montage Ventures

10 reviews1,519 views|Start the discussion!|download for free

finance valuation options option pool cap table returns analysis round b common stock pre-money post-money

Description
Option pool refresh to post-money target of 10% fully diluted. Small reserve for licensor of technology.

Cap Table Round B Inputs:
- Series B Pre Money Valuation
- Size of Series B Round
- Post Money Valuation
- Series B Pre-Money Price per Share
- Series B Post-Money Price Per Share
- Licensor Target Ownership
- Post Option Pool

This Best Practice includes
1 PDF Model

Lindsay Meyer offers you this Best Practice for free!

download for free

Add to bookmarks

Reviews

Rate this Downloadable Best Practice
Write a review
Diego(last updated: 21/03/2021 16:13)
Stephen Li(last updated: 28/02/2021 19:19)
PDF
Where is the excel
C.A. Ankit Maheshwari(last updated: 12/01/2021 00:05)
dng992(last updated: 21/09/2020 18:29)
Lav Patel(last updated: 27/01/2020 08:47)
Alexandr Marchenko(last updated: 25/07/2019 12:05)
Terence Chia(last updated: 17/06/2019 06:55)
Rich Warwick(last updated: 02/05/2019 21:48)
kofi(last updated: 01/04/2019 10:09)
Steve Vannatta(last updated: 08/08/2018 16:53)

More Best Practices from Lindsay Meyer

Abercrombie & Fitch Valuation Model
A full PDF of an Excel Valuation Model created for fundamental analysis of Abercrombie & Fitch ($ANF) in 2006
financevaluationfcfffcfefree cash flow to equity
1,0051
free
by Lindsay Meyer

Related categories

Any questions on Dummy Cap Table & Returns Analysis - Round B?

The user community and author are here to help. Go ahead!

please wait...