Welcome to Scribd, the world's digital library. Read, publish, and share books and documents. See more
Download
Standard view
Full view
of .
Look up keyword
Like this
3Activity
0 of .
Results for:
No results containing your search query
P. 1
Venture Capital Valuation Model

Venture Capital Valuation Model

Ratings: (0)|Views: 276|Likes:

More info:

Published by: Sivakumar Krishnamurthy on Jun 25, 2010
Copyright:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLS, PDF, TXT or read online from Scribd
See more
See less

08/26/2014

pdf

text

original

 
Company NameValuation -- Venture Capital Method AssumptionsRefCalculationMonth of IPO48AForecast annualized earnings at IPO5,927,400.00$ BP/E ratio at IPO10CInvestment RoundFirstSecondThirdMonth of Investment1200CInvestor required IRR25%20%15%D Amount of Investment2,000,000.00$ 1,000,000.00$ 1,000,000.00$ E Required Monthly IRR2.08%1.67%1.25%FD/12Duration of Investment364848GA-C
Calculations
Market Capitalization at IPO59,274,000$ HB*CFirstSecondThirdFirm Value at Time of Investment30,348,288.00$ 28,585,069.44$ 33,890,101.88$ H/(1+F)^G Required FV for Investor at IPO3,906,250.00$ 2,073,600.00$ 1,749,006.25$ IE*(1+F)^G Individual Investor's Share6.59%3.50%2.95%JI/HIndividual Investor's ROI1.9531252.07361.74900625KI/EIndividual Investor's IRR0.250.20.15L(I/E)^(12/G)-1Investors' Share13%Msum(J)Founders' Share87%N1-MNegotiationsFirstSecondThirdIndividual Investor's Share33%00FV for Investor at IPO19,560,420.0000Individual Investor's ROI978%00Individual Investor's IRR114%-1-1Investors' Share33%Founders' Share67%

Activity (3)

You've already reviewed this. Edit your review.
1 thousand reads
1 hundred reads
mistydew liked this

You're Reading a Free Preview

Download
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->