Initial Setup and Series A NewCo has a pre?money valuation of $12 million. Combined, the founder...

Initial Setup and Series A NewCo has a pre?money valuation of $12 million. Combined, the founder shares and employee options pool total 9 million shares. NewCo seeks a $6 million Series A investment, for which investors receive shares of preferred stock that are convertible to shares of common stock.

Q1: What is the price per share at this time?

Q2: How many shares of preferred stock do the Series A investors receive?

Q3: What is the conversion price? (i.e., when converting a share of preferred stock into common stock, how many shares of common stock does the Series A investor get, and what is its value?)

Q4: What is the total equity stake of the Series A investors?

Q5: What is the total equity stake of the founders & employee options?

Scenario 3: Anti?Dilution Protection Series A investors negotiated broad?based weighted average conversion price protection. The company seeks $8M, and Series B investors demand 8M shares.

Q16: What is the conversion price of Series A investor shares immediately after the B?round?

Q17: What is the total equity stake of the Series B investors?

Q18: What is the total equity stake of the Series A investors?

Q19: What is the total equity stake of the founders & employee options?

Solutions

Expert Solution

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Series A funding round post-money valuation: $6,234,680 Series B funding round pre-money valuation: $5,000,000 Valuation step-up:...

Series A funding round post-money valuation: $6,234,680 Series B funding round pre-money valuation: $5,000,000 Valuation step-up: -19.8% How does the Series B pre-money valuation of this business compare with its Series A post-money valuation? What is this called?

Discuss Pre-money and Post-money valuation.

Explain the difference between pre-money valuation and post-money valuation. Why is valuation important as the company...

Explain the difference between pre-money valuation and post-money valuation. Why is valuation important as the company raises additional rounds of financing?

You invest $50k in a startup’s seed round using a convertible note with a pre-money valuation...

You invest $50k in a startup’s seed round using a convertible note with a pre-money valuation of $5M, 20% discount. Converts in 2 years, compounds daily (365), earns 8% annually. There are 1 million share outstanding. What is the unrealized return, IRR and Cash on Cash Multiple? Valuation Cap is $1.5 million. Question 1: Future value of convertible notes. USE 2 decimals. Question 2: Original share price Question 3: Number of shares the convertible notes holder receive. Use 3 decimals...

A fund is established on 7/1/2017 with $100 million initial investment. On 12/31/2017 the fund has...

A fund is established on 7/1/2017 with $100 million initial investment. On 12/31/2017 the fund has grown to $120 million due to capital gains. An additional $100 million is invested on 1/1/2018, bringing the fund to $220 million. No cash inflows or outflows occur in 2018, and on 12/31/18 the fund has grown to $231 million due to capital gains and reinvested dividends. On 1/1/2019, $81 million is withdrawn from the fund, leaving a balance of $150 million. On 7/1/2019,...

Parramore Corp has $12 million of sales, $3 million of inventories, $4 million of receivables, and...

Parramore Corp has $12 million of sales, $3 million of inventories, $4 million of receivables, and $2 million of payables. Its cost of goods sold is 85% of sales, and it finances working capital with bank loans at an 9% rate. Assume 365 days in year for your calculations. Do not round intermediate steps. What is Parramore's cash conversion cycle (CCC)? Do not round intermediate calculations. Round your answer to two decimal places. days If Parramore could lower its inventories...

12. Plainbank has $10 million in cash and equivalents, $30 million in loans, and $15 million...

12. Plainbank has $10 million in cash and equivalents, $30 million in loans, and $15 million in core deposits. a. Calculate the financing gap. b. What is the financing requirement? c. How can the financing gap be used in the day-to-day liquidity management of the bank?

Parramore Corp has $12 million of sales, $1 million of inventories, $4 million of receivables, and...

Parramore Corp has $12 million of sales, $1 million of inventories, $4 million of receivables, and $2 million of payables. Its cost of goods sold is 80% of sales, and it finances working capital with bank loans at an 8% rate. Assume 365 days in year for your calculations. Do not round intermediate steps. What is Parramore's cash conversion cycle (CCC)? Do not round intermediate calculations. Round your answer to two decimal places. If Parramore could lower its inventories and...

Parramore Corp has $12 million of sales, $2 million of inventories, $3 million of receivables, and...

Parramore Corp has $12 million of sales, $2 million of inventories, $3 million of receivables, and $3 million of payables. Its cost of goods sold is 80% of sales, and it finances working capital with bank loans at an 6% rate. Assume 365 days in year for your calculations. Do not round intermediate steps. What is Parramore's cash conversion cycle (CCC)? Do not round intermediate calculations. Round your answer to two decimal places. days If Parramore could lower its inventories...

Assume that a bank has $12 million in reserves and checkable deposits of $10 million and...

Assume that a bank has $12 million in reserves and checkable deposits of $10 million and the required reserve ratio is 10%. The maximum amount of loans this bank can make is-

Subjects