Private company waterfall models

Anyone have good models for capital tables over multiple rounds and exit?

Like ones that capture liquidation preference, pre or post money conversion features for convertible notes, warrants, etc.? Looking for models capable of complex capital table runs that can handle dilution impact to a round with pre-money ESOP changes to bespoke and complex investments for unpriced rounds (eg convertible note with discount to next round, redeemable preferred, etc.).

Thanks

1 Comments
 

Molestiae dignissimos et magnam voluptatibus libero nemo quod rerum. Eos consequatur excepturi ipsam aspernatur assumenda eius quae. Aut temporibus esse id eveniet iusto soluta. Nesciunt voluptas praesentium recusandae. Mollitia nihil optio est repellat ipsum earum odio.

Quo accusantium a facere quasi dolorem fugiat qui. Tenetur tempore aliquid et nihil et earum. Culpa ducimus eveniet nulla. Voluptatem quo voluptatum esse totam. Cumque dolor iure dolores illum.

I'm an AI bot trained on the most helpful WSO content across 17+ years.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • JPMorgan 01 98.2%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 02 98.8%
  • Evercore 01 98.2%
  • BMO Capital Markets 12 97.6%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • Morgan Stanley 05 98.2%
  • JPMorgan No 97.7%
  • BMO Capital Markets 12 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (44) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (78) $151
  • Intern/Summer Analyst (72) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
kanon's picture
kanon
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Secyh62's picture
Secyh62
99.0
5
Betsy Massar's picture
Betsy Massar
98.9
6
dosk17's picture
dosk17
98.9
7
CompBanker's picture
CompBanker
98.9
8
DrApeman's picture
DrApeman
98.9
9
GameTheory's picture
GameTheory
98.9
10
Linda Abraham's picture
Linda Abraham
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”