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 VenturesFollow

11 reviews1,859 views|Start the discussion!|Bookmark download for free

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