ABCDEFGHIJKLMNOPQRST
1
Recap calculation for a never-public company
2
(example: KickStarter)
3
4
Investment amount ($M)10.00
5
Payback ratio4.00
6
Payback target ($M)40.00
7
8
Interest rate6.50%
9
Interest due annually ($M)2.60
10
11
Coverage ratio2.50
12
Target profit (before interest) ($M)6.50
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100