You are on page 1of 5

Erik Hormein

VP Investment in BRI Ventures


AMVESINDO
Negotiation & VC Capital Intro
• Manufacturing : produce something from raw material
• Andreas : Pet & Co : powdered vitamin for cats & Dogs
• Trading : buy & sell
• Fund Manager
• Venture Capital : Private Company stocks/shares
• Get Money, we purchase company stocks, sell it at a higher price, then we return the money

• Service : no inventory
• Zacharia : mengasihi : powderize breast milk
• Fachmi : V Debut : Vtuber
BUST Scenario Debt Equity
Investment 10 Bio 10 Bio
Debt : High chance of success = Repayment
Ownership 0% 20%
capability
Interest p.a 10% 0% 5C
Year 1 1 Risk Averse
Character : SLIK
Remaining Asset 7 Bio 7 Bio Capacity : 10 Bio revenue per annum
Repaid back 10 Bio + Interest 1 1,4 Bio Collateral : Jaminan
Bio Capital :
Condition :
Success Scenario Debt Equity
Investment 10 Bio 10 Bio Equity : Low chance of success
Risk Tolerant
Ownership 0% 20%
Character : SLIK
Interest p.a 10% 0% Capacity : 10 Bio revenue per annum
Year 1 1 Collateral : Jaminan
Capital :
Remaining Asset 20 Bio 20 Bio
Condition :
Revenue 10 Bio 10 Bio
Repaid back 10 Bio + Interest 1 4 Bio (20% asset) +
Bio 2 bio (20% revenue
per year)
VC : A Raisa : Quartet Studio

Buyer Seller
VC: Buy Low Company : Sell High Asset = Liability + Equity
Funding Source :

Liability :
-*Grant/competition*
Stock
(ownership -Loan (bank/p2p/family/etc)
of a 1. Need to be repaid + fixed interest
company)
2. Debt holder are paid first

Equity :
20% ownership
Revenue p.a = 10 Bio -Equity (founders or other
Total Asset = 50 Bio shareholders)
100% company =
3. Does not need to be repaid
Seller 4. Repaid thru Dividend + Capital
Dividend : 2 Bio pa
100% company = 200 Bio Gain
Asset : 10 Bio
20 % company = 40 Bio
Buyer : (5*2 bio) + 10
Why : future cashflow
FV : 20
20% inter : 15 Bio
How to value company :
Raisa Tendi 1. DCF
Quartet Studio Titik0 : Multimedia 2. Multiples
20% ownership Variable x Multiple = Valuation
Revenue p.a = 1 Bio Historical Revenue (10) x 0.75 = 7.5
100% company = Total Asset = 10 Bio Projected Revenue (20) x 0.75 = 15
Buyer Projected Revenue (20) x 0.50 = 10
Dividend : 2 Bio pa 100% company : 25 Bio Projected Revenue (30) x 0.50 = 15
Asset : 10 Bio
Buyer : (5*2 bio) + 10 Seller
FV : 20 Revenue p.a = 1 Bio x 7.5 =
20% Discount Rate : 7.5 Bio for 100%
15 Bio for 20% Total Asset = 10 Bio x 1.5 = 15
Bio for 100%
100% = 75 Bio
Revenue p.a = 10 Bio
Rev Multiple = 7.5 x
Total Asset = 50 Bio
Asset Multiple = 1.5

You might also like