VC Exit Model Template.xlsx

	B	C	D	E	F	I	K	L	M	N	O	Q	R
1	VC Exit Model Template
2
3	**Only update assumptions box with VC funding details & exit assumptions
4
5	Assumptions
6		Raise Amount	Pre-Money Valn	Firm Check	Option Pool
7	Seed	$2	$8	$1	7.0%
8	Series A	$8	$32	$2	10%
9	Series B	$15	$85	-	-
10	Series C	$30	$200	-	-
11
12
13	Exit Revenue	$100
14	Exit Multiple	10.0x
15
16
17						VC Funding Rounds	Seed	Series A	Series B	Series C	Total	Exit Scenario & Return
18						Pre-Money Valuation	$8.0	$32.0	$85.0	$200.0		Exit Revenue	$100.0
19						Post-Money Valuation	$10.0	$40.0	$100.0	$230.0		Exit Multiple	10.0x
20						Raise Amount	$2.0	$8.0	$15.0	$30.0	$55.0	Exit Valuation	$1,000.0
21						Total Ownership Sold in Round	20.0%	20.0%	15.0%	13.0%		Exit Ownership	8.9%
22						Post-Money Options	7.0%	10.0%	–	–		Firm Return	$88.7
23						Firm Allocation in Round	$1.0	$2.0	–	–	$3.0	Firm MOIC	29.6x
24						Firm Round Ownership	10.0%	5.0%	–	–
25						Total Firm Ownership		12.0%	10.2%	8.9%		Total Firm Dilution	40.9%
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