The Doubling Model
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
RoundRaisePre-MoneyPost-MoneyFounders OwnInvestors OwnSeed Investors Own
2
Seed$1,500,000$6,000,000$7,500,00080.0%20.0%20.0%
3
Srs A$3,000,000$12,000,000$15,000,00064.0%36.0%16.0%
4
Srs B$6,000,000$24,000,000$30,000,00051.2%48.8%12.8%
5
Srs C$12,000,000$48,000,000$60,000,00041.0%59.0%10.2%
6
Srs D$24,000,000$96,000,000$120,000,00032.8%67.2%8.2%
7
Srs E$48,000,000$192,000,000$240,000,00026.2%73.8%6.6%
8
Srs F$96,000,000$384,000,000$480,000,00021.0%79.0%5.2%
9
Exit$1,000,000,000
10
11
Total Raised$190,500,000
12
Founders Get$209,715,200
13
Investors Get$790,284,800
14
Average Multiple4.1
15
Seed Investors Get$52,428,800
16
Seed Multiple35.0
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
Loading...
Main menu