Assuming a $24 million exit, Calculate Red Baron Venture Partner's common share proceeds using the Red Baron
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Comparison of Term Sheets Top Gun Term Pre-money Valuation Investor Equity Share Founders' Equity (diluted) Employee Pool Investment Amount Split Round Security Type Liquidation preference Participation ● Dividends Automatic Conversion Conversion Rate Anti-dilution Board Composition Founder Vesting Pay-to-Play Fees for Diligence $5M 48.5% 26.48% 25% $4M No Convertible Preferred 1X No 8% annual, pari passu $40M offer price Pre-$ value $300M >50% preferred appr 1:1 Weighted Average 1 of 3 chosen by investors Not addressed No Up to $30,000 Red Barron $6M 53.3% 31.7% 15% $6M Yes, 2nd VC investor Convertible Participating Pref'ed 1X Capped at 2.5X As converted $30M offer price 5X original purchase >66% preferred appr 1:1 Full Ratchet 2 of 3 chosen by investors 4 years Yes Up to $30,000 Preference Red Barron Top Gun Red Baron Red Baron Top Gun Top Gun Red Baron Equal Top Gun Top Gun Top Gun Red Baron Top Gun Comparison of Term Sheets Top Gun Term Pre-money Valuation Investor Equity Share Founders' Equity (diluted) Employee Pool Investment Amount Split Round Security Type Liquidation preference Participation ● Dividends Automatic Conversion Conversion Rate Anti-dilution Board Composition Founder Vesting Pay-to-Play Fees for Diligence $5M 48.5% 26.48% 25% $4M No Convertible Preferred 1X No 8% annual, pari passu $40M offer price Pre-$ value $300M >50% preferred appr 1:1 Weighted Average 1 of 3 chosen by investors Not addressed No Up to $30,000 Red Barron $6M 53.3% 31.7% 15% $6M Yes, 2nd VC investor Convertible Participating Pref'ed 1X Capped at 2.5X As converted $30M offer price 5X original purchase >66% preferred appr 1:1 Full Ratchet 2 of 3 chosen by investors 4 years Yes Up to $30,000 Preference Red Barron Top Gun Red Baron Red Baron Top Gun Top Gun Red Baron Equal Top Gun Top Gun Top Gun Red Baron Top Gun
Expert Answer:
Answer rating: 100% (QA)
To calculate Red Baron Venture Partners common share proceeds we need to consider the terms outlined ... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1285190907
8th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these finance questions
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
EG Corporation redeemed 200 shares of stock from one of its shareholders in exchange for $200,000. The redemption represented 20% of the corporation's outstanding stock. The redemption was treated as...
-
(a) The required operating time of each jet if the angular velocity of the satellite is to be reduced to zero, (b) The resulting change in the velocity of the mass center G. 18m 1.6m 12m
-
What is the probability that at most five of the freshmen reply yes? The Higher Education Research Institute at UCLA collected data from 203,967 incoming first-time, full-time freshmen from 270...
-
Consider the following independent situations: 1. An international health club sells lifetime memberships costing \($1,500\) which allow the purchaser unlimited use of any of the clubs 300 facilities...
-
Earth Entertainment is a provider of cable, Internet, and on- demand video services. Earth currently sends monthly bills to its customers via the postal service. Because of a concern for the...
-
Problem 13-14 Using CAPM [LO4] A stock has an expected return of 13.6 percent, the risk-free rate is 6 percent, and the market risk premium is 10 percent. What must the beta of this stock be? (Do not...
-
Three-Month Project NOTE! Templates needed Ampersand, Inc., is a small business that operates in Somerset, VT The company is located at 732 Appalachian Way, Somerset, VT 05363. Its federal Employer...
-
When treatment and control group represent the population of interest with respect to all factors of interest for a study we do not have to randomize
-
If hydraulic conductivity is 0.004 ft/s, porosity is 0.3 and they hydraulic gradient is 0.01. What is the average linear groundwater velocity in m/year?
-
Write the Recitals portion of the contract.Be sure to designate five (5) clauses that they deem essential for inclusion in the contract. After designating the five essential clauses, discuss the...
-
Your team have just been assigned to a major project in its capital budgeting division. This assignment requires your team to determine the net cash flows and Net Present Value (NPV), Internal Rate...
-
Simplify 5 6. x . (y6 x8.y-7.22 3
-
A 4" diameter round steel rod 25 ft long is subjected to a tensile force of 120 K. a) How much will it elongate under the applied tensile load? b) Compute the change in diameter if Poisson's Ratio, =...
-
4.79 metric tons of water were held in a thin-walled cubical tank, how long (in meters) would each side of the tank be? (Do ot enter the unit!)
-
d. The characteristic equation of a control system is given by s+2s+8s+12s+20s+16+16=0. Determine the number of the roots of the equation which lie on the imaginary axis of s-plane
-
a. From a strategic perspective, discuss why you believe Disney would make this acquisition. b. Assuming that the assets and liabilities of Marvel approximate their individual fair values at the date...
-
Exhibit 8.29 presents the separate financial statements at December 31, 2015, of Prestige Resorts and its 80%-owned subsidiary Booking, Inc. Two years earlier on January 1, 2014, Prestige acquired...
-
Visa Inc., a credit card company, reported income tax expense of $1,648 million for Year 1, comprising $1,346 million of current taxes and $302 million of deferred taxes. The balance sheet showed...
-
Latin Cuisine is considering the purchase of new food processing technology, which would cost \(\$ 1,800,000\) and would generate \(\$ 300,000\) in annual cost savings. No salvage is expected on the...
-
Three years ago, Girston Gravel Pit purchased a material conveyor system. The company has decided to sell the system and acquire more advanced technology. Data relating to the existing system follow....
-
You have just purchased a new car, making a down payment of \(\$ 8,000\) and financing the balance of the purchase cost on an installment credit plan. According to the credit agreement, you will pay...
Study smarter with the SolutionInn App