Scribd Logo
Upload

Welcome to Scribd!

  • 177 views

    Basic CapTable - No Valuation Cap

    Uploaded by

    sonkarmanish
    The document outlines the founding stage and financing rounds of a company, including the issuance of common shares to founders and option pools, as well as preferred shares issued at various valuation levels to investors in seed, Series A, Series B, and Series C rounds. It also details the equity percentages and valuations resulting from each round. The document concludes with details of an M&A exit.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Basic CapTable - No Valuation Cap

    Uploaded by

    sonkarmanish
    177 views6 pages
    The document outlines the founding stage and financing rounds of a company, including the issuance of common shares to founders and option pools, as well as preferred shares issued at various valuation levels to investors in seed, Series A, Series B, and Series C rounds. It also details the equity percentages and valuations resulting from each round. The document concludes with details of an M&A exit.

    Original Description:

    CAP TABLE BASIC EXAMPLE

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document outlines the founding stage and financing rounds of a company, including the issuance of common shares to founders and option pools, as well as preferred shares issued at various valuation levels to investors in seed, Series A, Series B, and Series C rounds. It also details the equity percentages and valuations resulting from each round. The document concludes with details of an M&A exit.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    177 views6 pages

    Basic CapTable - No Valuation Cap

    Uploaded by

    sonkarmanish
    The document outlines the founding stage and financing rounds of a company, including the issuance of common shares to founders and option pools, as well as preferred shares issued at various valuation levels to investors in seed, Series A, Series B, and Series C rounds. It also details the equity percentages and valuations resulting from each round. The document concludes with details of an M&A exit.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 6

    Founding Stage

    Issued Equity
    Common Shares
    Founder 1 35,000
    Founder 2 15,000
    Founder 3
    Founder 4
    Founder 5
    Total Common 50,000

    Option Pool
    Granted & Issued Options 250
    Increase in Pool 250
    Available for Issuance -
    Total Pool 250

    Preferred Shares
    Investor Seed 1
    Investor Seed 2
    Investor Series A 1
    Investor Series A 2
    Investor Series B 1
    Investor Series B 2
    Investor Series C 1
    Investor Series C 2
    Total Preferred
    Total Outstanding Capitalization 50,250
    Post-Money Valuation $502,500

    Legend: Price Per share


    Inputs
    ounding Stage Convertible Note Financing
    % $ Invested Total Equity %

    69.7% $50,000.00 3,544,035 50.0%


    29.9% $50,000.00 3,544,035 50.0%

    99.5% $100,000.00 7,088,070 100.0%

    0.5% na 250 0.0%


    0.5% na - 0.0%
    0.0% na - 0.0%
    0.5% 250 0.0%

    $100,000,000 0.00%
    $300,000,000 0.00%

    0.0% $400,000,000 0.00%


    0.0%
    100.0% 7,088,320 100.0%
    $70,883,200

    $10.0000 Note Amount $400,000,000


    Discount % 25%
    Cap Amount none
    Series A Financing
    $ Invested New Equity Total Equity %

    $2,000,000.00 4,242 3,548,277 7.40%


    $5,000,000.00 4,242 3,548,277 7.40%

    $7,000,000.00 8,483 7,096,553 14.80%

    2,850,000 5.95%
    5,000,000 5,000,000 10.43%
    2,150,250 4.49%
    5,000,000 5,000,250 10.43%

    conversion 8,483,032 8,483,032 17.70%


    conversion 25,449,095 25,449,095 53.09%
    $15,000,000 954,341 954,341 1.99%
    $15,000,000 954,341 954,341 1.99%

    $30,000,000 35,840,808 35,840,808 74.77%


    0.0%
    40,849,291 47,937,611 100.0%
    $753,466,667

    Series A Total $5,000,000


    Pre-Money Valuation $190,000,000
    Post-Money Valuation $753,466,667
    Price Per Share $15.72
    Series B Financing
    $ Invested New Equity Total Equity %

    $0.00 - 3,548,277 6.46%


    $0.00 - 3,548,277 6.46%

    $0.00 - 7,096,553 12.92%

    2,850,000 5.19%
    - - 0.00%
    2,150,250 3.91%
    - 5,000,250 9.10%

    8,483,032 15.44%
    25,449,095 46.3%
    $50,000,000 3,181,137 4,135,478 7.5%
    $50,000,000 3,181,137 4,135,478 7.5%
    $5,000,000 318,114 318,114 0.6%
    $5,000,000 318,114 318,114 0.6%

    $110,000,000 6,998,501 42,839,309 78.0%


    0.0%
    6,998,501 54,936,113 100.0%
    $863,466,667

    Series B Total $15,000,000


    Pre-Money Valuation $753,466,667
    Post-Money Valuation $863,466,667
    Price Per Share $15.72
    Series C Financing
    $ Invested New Equity Total Equity %

    $0.00 - 3,548,277 6.37%


    $0.00 - 3,548,277 6.37%

    $0.00 - 7,096,553 12.73%

    2,850,000 5.11%
    - - 0.00%
    2,150,250 3.86%
    - 5,000,250 8.97%

    8,483,032 15.22%
    25,449,095 45.66%
    4,135,478 7.42%
    4,135,478 7.42%
    $7,500,000 238,585 556,699 1.00%
    $7,500,000 238,585 556,699 1.00%
    $5,000,000 159,057 159,057 0.29%
    $5,000,000 159,057 159,057 0.29%
    $25,000,000.00 795,284 43,634,594 78.29%
    0.0%
    795,284 55,731,397 100.0%
    $1,751,933,333

    Series C Total $25,000,000


    Pre-Money Valuation $1,726,933,333
    Post-Money Valuation $1,751,933,333
    Price Per Share $31.44
    M&A Exit
    $ Amount %

    $298,001,168 6.62%
    $298,001,168 6.62%

    $596,002,337 13.24%

    $239,356,579 5.32%
    $0 0.00%
    $0 0.00%
    $239,356,579 5.32%

    $712,445,411 15.83%
    $2,137,336,234 47.50%
    $347,317,138 7.72%
    $347,317,138 7.72%
    $46,754,230 1.04%
    $46,754,230 1.04%
    $13,358,351 0.30%
    $13,358,351 0.30%
    $3,664,641,084 81.44%
    0.0%
    $4,500,000,000 100.0%

    Exit Valuation $5,000,000,000


    M&A Expenses 10%
    Net Consideration $ 4,500,000,000
    Price Per Share $83.98

    You might also like