ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
Angel Investment Value Calculatorh/t Shriya Nevatia for the original model we modifiedhttps://www.linkedin.com/in/shriyanevatia/https://twitter.com/shriyanevatiaPSA please be careful and responsible with your $, angel investing is one of the highest-risk asset classes around. The most likely case is that your investment goes to 0.
2
ASSUMPTIONSNotesHow many rounds of dilution?Avg Dilution Per-RoundOwnership after funding round 2Ownership after funding round 3Ownership after funding round 4Ownership after funding round 5Ownership after funding round 6Final OwnershipExit ValueValue of your ownershipPayback of initial investmentTotal ProfitProfits to you (100%-Carry %)Total you get (Payback + Carry)Angel MultipleAngel IRRPublic Market MultiplePublic Market IRRTime
3
020%N/AN/AN/AN/AN/A0.08340%$240,000,000$200,160$10,008$190,152$152,122$162,13016.2
4
Entry Value$12,000,000Assume Post-Money Valuation Cap120%0.06672%N/AN/AN/AN/A0.06672%$240,000,000$160,128$10,008$150,120$120,096$130,10413.0179%1.310.7%30 Months
5
Exit Value$240,000,000<= Make something up220%0.06672%0.05338%N/AN/AN/A0.05338%$240,000,000$128,102$10,008$118,094$94,476$104,48410.460%1.710.7%60 Months
6
SPV Commitment$11,120.00<= enter your check size320%0.06672%0.05338%0.04270%N/AN/A0.04270%$240,000,000$102,482$10,008$92,474$73,979$83,9878.433%2.110.7%90 Months
7
420%0.06672%0.05338%0.04270%0.03416%N/A0.03416%$240,000,000$81,986$10,008$71,978$57,582$67,5906.821%2.810.7%120 Months
8
SPV Fees$1,112.0010% SPV fee capped at $1500520%0.06672%0.05338%0.04270%0.03416%0.02733%0.02733%$240,000,000$65,588$10,008$55,580$44,464$54,4725.416%3.610.7%150 Months
9
Carry20%Most SPVs are 20% Carry.
10
Time between funding rounds30Current industry average is 30 months
11
Dilution per round20%Industry average is 20%
12
13
Amount invested in the startup (post fees)$10,008
14
% ownership at investment0.083400%
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