How Investor Expectations and Target Returns Drive Company Ownership
Series C Assumptions
Target Ownership Value at Exit
Target Ownership % at Exit
Implied Series C Value Step-Up
Series B Assumptions
Target Ownership Value at Exit
Target Ownership % at Exit
Implied Series B Value Step-Up
Series A Assumptions
Target Ownership Value at Exit
Target Ownership % at Exit
Macro Assumptions
Create Management Option Pool
Not enough value created for all investors to achieve their target ownerships.
Founders
Mgmt Option Pool
Series A Investors
Series B Investors
Series C Investors
Not enough value created for all investors to achieve their target ownerships.
Pre-Series A
Post-Series A
Post-Series B
Post-Series C
At Exit
ShareholdersOwnership %
Founders
Mgmt Option Pool
Series A Investors
Series B Investors
Series C Investors
Total
Shareholder ValuePre-Series A
Founders
Mgmt Option Pool
Series A Investors
Series B Investors
Series C Investors
Total
ShareholdersOwnership %
Founders
Mgmt Option Pool
Series A Investors
Series B Investors
Series C Investors
Total
Shareholder ValuePost-Series A
Founders
Mgmt Option Pool
Series A Investors
Series B Investors
Series C Investors
Total
ShareholdersOwnership %
Founders
Mgmt Option Pool
Series A Investors
Series B Investors
Series C Investors
Total
Shareholder ValuePost-Series B
Founders
Mgmt Option Pool
Series A Investors
Series B Investors
Series C Investors
Total
ShareholdersOwnership %
Founders
Mgmt Option Pool
Series A Investors
Series B Investors
Series C Investors
Total
Shareholder ValuePost-Series C
Founders
Mgmt Option Pool
Series A Investors
Series B Investors
Series C Investors
Total
ShareholdersOwnership %
Founders
Mgmt Option Pool
Series A Investors
Series B Investors
Series C Investors
Total
Shareholder ValueAt Exit
Founders
Mgmt Option Pool
Series A Investors
Series B Investors
Series C Investors
Total