Assume, for the next four problems that A-round investors believe that the terminal value of the company will be $50 million in 5 years and that the investors believe the risk warrants a 50% discount rate.

Also assume that the investors plan to invest $3 million for round A. Assuming that the founders own 70% and existing seed investors own 30%, what will be the post-money percentage of ownership for the founders, seed investors, and round A investors? What are the pre and post-money valuations of the company? (Hintinvestors will be purchasing 30% of the companys discounted value.)

Pre-Money Value

Post-Money Value

Post-Money Percent

Founders

Seed Investors

Round A Investors

For round A, shares were issued for $1/share at the post money valuation. It is now 2 years later. Round B Investors have determined that the pre-money valuation will be $10 million and the round B investors will purchase 50% of the company. The Round B investors want the company to issue 25% of the company as optionsprior to their investment. There is no price protection for Round A investors.

a) What is the price per share for Round B?

b) How much money are round B investors investing? What will be the total shares outstanding after the investment/post-money?

c) What percent of the company will each group have after the investment?

Founders

Seed Investors

Round A Investors

Option Pool

Round B investors