Scribd
Upload
38 views2 pages

Startup Investment & Valuation Summary

This document outlines the shareholding structure of a company across multiple funding rounds. In a founder's round, the pre-money valuation was Rs. 2,833,333 and 500,000 was raised at a price of Rs. 57 per share. In a Series A round, the valuation increased to Rs. 10,000,000 and Rs. 1,000,000 was raised, diluting the founders' stakes. Key shareholders include Saif, Kareena, and Taimur who each held around 15-20% initially but saw their stakes decrease in the Series A round with the addition of an angel investor and Series A VC firm.

Uploaded by

Rahul Garg
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
38 views2 pages

Startup Investment & Valuation Summary

This document outlines the shareholding structure of a company across multiple funding rounds. In a founder's round, the pre-money valuation was Rs. 2,833,333 and 500,000 was raised at a price of Rs. 57 per share. In a Series A round, the valuation increased to Rs. 10,000,000 and Rs. 1,000,000 was raised, diluting the founders' stakes. Key shareholders include Saif, Kareena, and Taimur who each held around 15-20% initially but saw their stakes decrease in the Series A round with the addition of an angel investor and Series A VC firm.

Uploaded by

Rahul Garg
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

Founder's round Angel Investment Series A investment

Rs. % Rs. Nos. % Rs. Nos.


Pre-money valuation 2,833,333 9,000,000
Pre-money share price
Investment 500,000 1,000,000
Post-money valuation 2,833,333 3,333,333 15% 10,000,000
No. of new shares
PRICE PER SHARE 57 57

Shareholder Shares % equity Value Investment Shares % equity Value Investment Shares
Saif 20,000 40% 1,133,333 20,000 34% 1,133,333 20,000
Kareena 20,000 40% 1,133,333 20,000 34% 1,133,333 20,000
Taimur 10,000 20% 566,666.67 10,000 17% 566,667 10,000
ESOP

Angel Investor 8,824 15% 500,000 8,824

Series-A VC 1,000,000

Series-B VC

Total Shares outstanding 50,000 58,824


Series A investment Stock split Series B investment
% Nos. Rs. Nos. %
Pre-money valuation
Pre-money share price
Investment 10
Post-money valuation
No. of new shares
PRICE PER SHARE

Shareholder % equity Value Shares Value Investment Shares % equity Value


Saif 14%
Kareena
Taimur
ESOP

Angel Investor

Series-A VC 10%

Series-B VC

Total Shares outstanding

You might also like