MoIC computation

Suppose I invest in a $50MM funding round of a company at a pre-money valuation of $200MM and manage to exit the company 5 years down the road at $500MM.

Is my MoIC 2x (500/250) or 2.5x (500/200)?

My guess would be that it is 2x. Reason is that suppose I invested $200MM in the company instead and owned 100% of it post funding round, then when I exit I would get $500MM and this would imply a 2.5x multiple.

Thank you.

 
Best Response

I’ll add some specifics to the scenario so that everyone can follow my math - hopefully that helps illustrate what’s going on here.

You’re investing in a funding round. You’re making the entire investment, for $50M, into a company whose pre-money valuation is $200M. Ignoring any other effects on shares (option pool, warrants, etc.), you now own 20% of the company ($50 / $250 post-money).

Upon exit, the business is valued at $500M. The transaction is a total buyout, and 100% of the shares are sold — no rollover. None of the shares were preferred, so there’s no preferred waterfall to consider. Also, we’re in a fantasy land where there are no transaction costs (sorry, bankers and lawyers).

That means the full proceeds from sale should be $500M. As a 20% owner, you’re entitled to 20% of the proceeds, or $100M. Your MOIC is (100 / 50) = 2.0x.

"Son, life is hard. But it's harder if you're stupid." - my dad
 
Layne Staley:
I’ll add some specifics to the scenario so that everyone can follow my math - hopefully that helps illustrate what’s going on here.

You’re investing in a funding round. You’re making the entire investment, for $50M, into a company whose pre-money valuation is $200M. Ignoring any other effects on shares (option pool, warrants, etc.), you now own 20% of the company ($50 / $250 post-money).

Upon exit, the business is valued at $500M. The transaction is a total buyout, and 100% of the shares are sold — no rollover. None of the shares were preferred, so there’s no preferred waterfall to consider. Also, we’re in a fantasy land where there are no transaction costs (sorry, bankers and lawyers).

That means the full proceeds from sale should be $500M. As a 20% owner, you’re entitled to 20% of the proceeds, or $100M. Your MOIC is (100 / 50) = 2.0x.

Brilliant explanation. Thank you sir!

 

Et voluptas reiciendis laboriosam similique unde. Sed qui occaecati praesentium tempore similique. Ut porro est autem temporibus dolorum.

Voluptas magnam ab ea nihil qui ut aperiam. Provident voluptas molestias nihil quibusdam. Suscipit sint minus minus. Rerum nemo accusamus dolore et deserunt. Totam alias voluptas error esse quod. Est dolore veritatis tenetur sed nam optio.

Career Advancement Opportunities

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 99.0%
  • Warburg Pincus 98.4%
  • KKR (Kohlberg Kravis Roberts) 97.9%
  • Bain Capital 97.4%

Overall Employee Satisfaction

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 98.9%
  • KKR (Kohlberg Kravis Roberts) 98.4%
  • Ardian 97.9%
  • Bain Capital 97.4%

Professional Growth Opportunities

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Bain Capital 99.0%
  • Blackstone Group 98.4%
  • Warburg Pincus 97.9%
  • Starwood Capital Group 97.4%

Total Avg Compensation

April 2024 Private Equity

  • Principal (9) $653
  • Director/MD (22) $569
  • Vice President (92) $362
  • 3rd+ Year Associate (90) $280
  • 2nd Year Associate (205) $268
  • 1st Year Associate (387) $229
  • 3rd+ Year Analyst (29) $154
  • 2nd Year Analyst (83) $134
  • 1st Year Analyst (246) $122
  • Intern/Summer Associate (32) $82
  • Intern/Summer Analyst (314) $59
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
BankonBanking's picture
BankonBanking
99.0
3
Secyh62's picture
Secyh62
99.0
4
Betsy Massar's picture
Betsy Massar
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
bolo up's picture
bolo up
98.8
10
Jamoldo's picture
Jamoldo
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...”