Dummy Cap Table & Returns Analysis - Round B

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

cap tablecommon stockfinanceoption pooloptionspost-moneypre-moneyreturns analysisround bvaluation

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 business tool includes
1 PDF Model

Lindsay Meyer offers you this business tool for free!

Download for free



  • No review yet!

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

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

please wait...