Account Options>

  1. Sign in
IRR Calculator
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
|
 
Still loading...
ABCDEFGHIJKLMNOPQRSTUVW
1
Returns Calculation on Sourcebits Investment
2
3
2011201220132014Total
4
Cash In-$10,000,000-$10,000,000
5
Cash Out$0$0$0$20,000,000$20,000,0002011Source
6
Net Cash Flow-$10,000,000$0$0$20,000,000$10,000,000Investment$10,000,000.00http://www.nextbigwhat.com/sourcebits-funding-297/
7
IRR26%Post Money Valuation$25,000,000.00http://www.vccircle.com/news/technology/2014/06/30/globo-acquires-idg-sequoia-backed-mobile-apps-maker-sourcebits
8
Multiple2.00
9
IDG & Sequoia's stake40.00%
10
11
Exit Valuation (Estimated based on a 10x multiple on Income)$18,000,000.00http://articles.economictimes.indiatimes.com/2014-07-01/news/51002583_1_sourcebits-bangalore-company-rohit-singal
12
13
IDG and Sequoia's returns$7,200,000.00
14
Returns (Liquidation clauses kicking in)$20,000,000.002
15
16
9600960096009600960096009600960096009600
17
Choose Liquidation OptionMultiplier
18
1x Non Participating Preference1
19
2x Non Participating Preference2
20
21
Revenue 20116500000
22
Revenue 20148000000
23
CAGR7.17%
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
Loading...
 
 
 
Sheet1