Trace Cohen Simple Round Dillution and Multiple

	A	B	C	D	E	F	G
1
2		Round	Company Valuation	Dilution each round	% After Dilution	Value of Investment	Investment Multiple
3		Seed	$10,000,000	0%	1.000%	$100,000	1.00
4		Series A	$100,000,000	30%	0.700%	$700,000	7.00
5		Series B	$300,000,000	30%	0.490%	$1,470,000	14.70
6		Series C	$500,000,000	20%	0.392%	$1,960,000	19.60
7		Series D	$1,000,000,000	20%	0.314%	$3,136,000	31.36
8		Series E	$3,000,000,000	15%	0.267%	$7,996,800	79.97
9		Series F	$5,000,000,000	15%	0.227%	$11,328,800	113.29
10		Series G	$10,000,000,000	10%	0.204%	$20,391,840	203.92
11
12
13	Read my latest newsletter!		https://startupstechvc.beehiiv.com/p/hardware-hard-interview-fi-smartest-dog-collar
14	Need branding/ecomm dev work?		https://knowstartups.com/
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