Re-up model
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQ
1
2
Pre-financingScenario 1AScenario 2Scenario 1BScenario 1CScenario 1D
3
VC 1's original offerVC 2 offers a higher valuationVC 1 keeps valuation, offers 10% re-up pre-financingVC 1 offers to do re-up post-financing, same end result for founders as in Scenario 1BVC 2 offers a higher valuation
4
FinancingFinancingRe-upFinancingFinancingRe-upFinancing
5
Founders60%45.00%46.67%54.00%40.50%45.00%42.55%48.00%
6
Founder re-up10.00%7.50%5.45%
7
Founders total60%45.00%46.67%64.00%48.00%45.00%48.00%48.00%
8
9
Existing investors40%36.25%36.67%36.00%33.25%36.25%34.27%37.00%
10
New investor18.75%16.67%18.75%18.75%17.73%15.00%
11
12
Total100%100.00%100.00%100.00%100.00%100.00%100.00%100.00%
13
14
15
Pre-money valuation$120,000,000$140,000,000$120,000,000$120,000,000$160,000,000
16
Investment$40,000,000$40,000,000$40,000,000$40,000,000$40,000,000
17
Post-money valuation$160,000,000$180,000,000$160,000,000$160,000,000$200,000,000
18
19
Investment new investor$30,000,000$30,000,000$30,000,000$30,000,000$30,000,000
20
Investment exist. investors$10,000,000$10,000,000$10,000,000$10,000,000$10,000,000
21
22
Founder re-up (pre-financing)10.00%
23
Founder re-up (post-financing)5.45%
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
Loading...
Main menu