Questions about liquidation pref

In my spare time I've been practising things like cap tables, CLN conversions and Liq pref, i have been able to understand where multiple investors have 1x Non-participating they essentially choose their liq pref until their pro rata share is higher. The remainder flows down to the next investor.  Im still struggling slightly with 1x Participating say series B being the most senior get their proceeds first and they invested in the A as well as having a portion of ordinaries. 

  • The Liq pref total is 70m
  • Pro-rata share of a 98m Exit event is 27m, 

In this example does the proceeds for this 1x participating proceed equal the Liq pref + their pro rata of their Series B shareholding or is just the liq pref and then the money flows through.


I attached a screen shot of my assumptions:


 

That makes sense so essentially what actually happens is my Series B investors gets their guaranteed cash so 70m in this case and if they are the only participating pref share class then everyone converts to common and you get your %FD of shares

 

Yea your payoff is principal + % equity. Investors love it. You get your slice of the cake and can go for seconds. You've made a return on day 1. Companies naturally hate it.

I think it's wrong above or maybe I can't read it. Series B gets to double tap in the same proceeds pool as common. The as-if converted piece is not "preferred" only the principal. Treat the principal payment(s) like debt after which all rest is equity

 

That makes sense im realising now it looks abit more like this, Series B get their guaranteed, everyone converts to common so its just my pro rata ownership of the company times the remaining proceeds for common

 

Quia beatae consequatur nisi. Earum quod est repudiandae eius nemo laboriosam. Non reiciendis sint id earum eius quas. Quibusdam soluta dolor sequi reiciendis quia ea.

Et officia totam et quia deleniti voluptas. Exercitationem quibusdam unde suscipit quod et qui vel. Neque qui nostrum animi dicta aperiam. Adipisci inventore libero quidem ducimus nisi provident eius.

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $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
Secyh62's picture
Secyh62
99.0
3
Betsy Massar's picture
Betsy Massar
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
kanon's picture
kanon
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
numi's picture
numi
98.8
10
Kenny_Powers_CFA's picture
Kenny_Powers_CFA
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...”