Scribd Logo
Upload

Welcome to Scribd!

  • 1K views

    Founders Pocket Guide Cap Table

    Uploaded by

    Venkatesh Mahalingam
    The document summarizes the funding rounds and shareholder structure of a startup company. It shows that the company went through a seed funding round with two founders and an angel investor, followed by a second angel round and a venture capital round. It provides details on pre-money and post-money valuations, investment amounts, share prices and percentages for each round.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Founders Pocket Guide Cap Table

    Uploaded by

    Venkatesh Mahalingam
    1K views10 pages
    The document summarizes the funding rounds and shareholder structure of a startup company. It shows that the company went through a seed funding round with two founders and an angel investor, followed by a second angel round and a venture capital round. It provides details on pre-money and post-money valuations, investment amounts, share prices and percentages for each round.

    Original Description:

    Cap table

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document summarizes the funding rounds and shareholder structure of a startup company. It shows that the company went through a seed funding round with two founders and an angel investor, followed by a second angel round and a venture capital round. It provides details on pre-money and post-money valuations, investment amounts, share prices and percentages for each round.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    1K views10 pages

    Founders Pocket Guide Cap Table

    Uploaded by

    Venkatesh Mahalingam
    The document summarizes the funding rounds and shareholder structure of a startup company. It shows that the company went through a seed funding round with two founders and an angel investor, followed by a second angel round and a venture capital round. It provides details on pre-money and post-money valuations, investment amounts, share prices and percentages for each round.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 10

    Shareholders Stock Type

    Startup Formation
    Founder A Common
    Founder B Common

    First Angel Round


    Independent Angel Common

    Second Angel Round


    Angel Group Preferred

    First VC Round
    VC #1 Preferred

    Pre-Money Options
    Option Pool Common
    Totals
    Startup Formation First Angel Round
    Pre-Money Valuation: N/A Pre-Money Valuation:
    Investment Amount: None Investment Amount:
    Post-Money Valuation: N/A Post-Money Valuation:
    Shares Outstanding: None Shares Outstanding:
    Price Per Share: $0.001 Price Per Share:

    Fully-Diluted Shares This Total Post-


    Founders' Shares
    Stock % Round Round Shares

    1,000,000 40.0% 1,000,000


    1,000,000 40.0% 1,000,000

    500,000 500,000

    500,000 20.0% 500,000


    2,500,000 100% 3,000,000
    gel Round Second Angel Round
    $1,000,000 Pre-Money Valuation: $2,000,000
    $200,000 Investment Amount: $500,000
    $1,200,000 Post-Money Valuation: $2,500,000
    2,500,000 Shares Outstanding: 3,000,000
    $0.40 Price Per Share: $0.67

    Fully-Diluted Shares This Total Post- Fully-Diluted


    Stock % Round Round Shares Stock %

    33.3% 1,000,000 26.7%


    33.3% 1,000,000 26.7%

    16.7% 500,000 13.3%

    750,000 750,000 20.0%

    16.7% 500,000 13%


    100% 3,750,000 100%
    750,000
    First VC Round
    Pre-Money Valuation: $6,000,000
    Investment Amount: $2,000,000
    Post-Money Valuation: $8,000,000
    Shares Outstanding: 4,500,000
    Projected ROI
    Price Per Share: $1.33
    Total Post-
    Share This Fully-Diluted
    Round Exit Valuation
    Round Stock %
    Shares $15,000,000

    1,000,000 16.7% $ 2,500,000


    1,000,000 16.7% $ 2,500,000

    500,000 8.3% $ 1,250,000


    5

    750,000 12.5% $ 1,875,000


    4

    1,500,000 1,500,000 25.0% $ 3,750,000


    2

    750,000 1,250,000 20.8% $ 3,125,000


    6,000,000 100% $ 15,000,000
    Projected ROI on Exit

    Exit Valuation Exit Valuation


    $30,000,000 $45,000,000

    $ 5,000,000 $ 7,500,000
    $ 5,000,000 $ 7,500,000

    $ 2,500,000 $ 3,750,000
    10 15

    $ 3,750,000 $ 5,625,000
    8 11

    $ 7,500,000 $ 11,250,000
    4 6

    $ 6,250,000 $ 9,375,000
    $ 30,000,000 $ 45,000,000

    You might also like