angelcalc1
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
£
%
123
 
 
 
 
 
 
 
 
 
CDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Calculating with Angels
This model attempts to explain the financeability of a business based on angel investors' required returns.
It does not attempt to set a valuation. It seeks to determine whether the relationship among the following factors allows a viable solution.
The factors are:
1 time horizon in yrs,
2 future EBITA,
3 future PE and market cap,
4 investor's average returns and required return,
5 ASK needed to implement the plan
6 The % equity to give up for the ASK
3
Time horizon yrs (Y)EBITA
in yr Y
$mm
PE multiple applicable in yr YMarket cap
in yr Y
$mm
Angel required return multiple (x times in Y years)Angel's current valuation
$mm
ASK
invest. needed for plan
$mm
% to give up
4
5103050212.4141%
5
estimated probability of successKaufman angel returns x times in 3.5 yrs
6
18%2.6
7
8
9
10
11
12
13
14
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
Loading...