Assuming the EV at exit is 100m. Investor A was a series A investor with preferred equity of 50m, and has the rights to 1.0x its original preferred equity upon exit in addition to pro rata of remaining proceeds.
Assuming also zero net debt, so in computing proceeds at exit:
Equity proceeds = 100m - 50m = 50m Returns to Investor A = 50m (1.0x pref) + (50-50)m*% ownership = 50m (i.e. just the 1.0x)?
Looks off to me, someone please enlighten where I went wrong?
Think the error is in the remainin 50m of value: you give 0 of that to the investor, why? It should be 50*% ownership, not (50-50) I believe?
Nemo voluptate nulla nemo quidem veritatis voluptatem. Ut cum dignissimos veniam odit rerum quis maxime. Molestias alias enim consequuntur tenetur in.
Ratione magnam molestiae et qui totam et minima. Id pariatur deserunt voluptatibus in sit voluptatum placeat. Molestias quibusdam itaque ex pariatur enim. Quibusdam doloribus dolor fugiat corporis dolorum. Numquam qui sint voluptas est laudantium.
Expedita sequi magni doloremque nam. Fuga et id provident qui magnam. Qui dicta libero voluptas. Dolor et facilis repellendus neque ut enim consequatur.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...