Dummy Cap Table & Returns Analysis - Round B
Originally published: 03/10/2016 18:01
Publication number: ELQ-69962-1
View all versions & Certificate

Dummy Cap Table & Returns Analysis - Round B

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

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


3.3 / 5 (11 votes)

please wait...