Valuation: up round

• 1st (angel) Round

– $1M raised

– $4M-pre-money valuation on fully-diluted basis ($5M post)

– $1/share

–20% angels 1,000,000

–60% founders 3,000,000

–20% SOP 1,000,000

–TOTAL 5,000,000

• 2nd (VC) Round

– $4M raised

– $8M-pre-money valuation on fully-diluted basis ($12M post)

– $1.60

–6.6% angels 1,000,000

–46% founders 3,000,000

–13% SOP 1,000,000

–33% VCs 2,500,000

–TOTAL 7,500,000

Previous slide

Next slide

Back to first slide

View graphic version