What would be the ownership share of the VC if the EBITDA multiple was 4 insted of 5?

Answer on excel by now as in one hour please urgent

Calcuating the VC's Ownership Share If the VC wants to received $15,187,500 in Year 5, its share in the firm should be 55.63%. Inspect the formula in L19. Calcuating the VC's Ownership Share If the VC wants to received $15,187,500 in Year 5, its share in the firm should be 55.63%. Inspect the formula in L19