ABCDEFGHIJKLMNOPQRST
1
Initial Fund Size10,000,000
2
3
# Investments40
4
Avg Initial Investment250,000
5
Avg Initial Pre-Money Valuation3,500,000
6
Avg Round Size500,000
7
Avg Initial Ownership %6.25%
8
Follow-on Reserve Ratio0.00
9
Avg Follow-on Investment0
10
Total $ Invested / Exit250,000
11
Dilution Factor25%
12
Avg Ownership % at Exit4.69%
13
14
Target Fund Return Multiple
15
330,000,000
16
440,000,000
17
550,000,000
18
19
Outcome Distribution %
20
Losers33%
21
Money Back33%
22
Winners33%
23
24
# of Outcomes
25
Losers13
26
Money Back13
27
Winners13
28
29
Total $ Returns by Outcome
30
Losers0
31
Money Back3,250,000
32
Winners (backsolved from Target Fund Multiple)
33
326,750,000
34
436,750,000
35
546,750,000
36
37
Implied Total Winners Exit Value by Target Multiple
38
3570,666,667
39
4784,000,000
40
5997,333,333
41
42
Implied Avg Exit Value per Winner by Target Multiple
43
343,897,436
44
460,307,692
45
576,717,949
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