Scribd
Upload
2K views10 pages

Founders Pocket Guide Cap Table

The document summarizes the funding rounds and shareholder structure of a startup company. It shows that the company went through a seed funding round with two founders and an angel investor, followed by a second angel round and a venture capital round. It provides details on pre-money and post-money valuations, investment amounts, share prices and percentages for each round.

Uploaded by

Venkatesh Mahalingam
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
2K views10 pages

Founders Pocket Guide Cap Table

The document summarizes the funding rounds and shareholder structure of a startup company. It shows that the company went through a seed funding round with two founders and an angel investor, followed by a second angel round and a venture capital round. It provides details on pre-money and post-money valuations, investment amounts, share prices and percentages for each round.

Uploaded by

Venkatesh Mahalingam
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/ 10

Shareholders Stock Type

Startup Formation
Founder A Common
Founder B Common

First Angel Round


Independent Angel Common

Second Angel Round


Angel Group Preferred

First VC Round
VC #1 Preferred

Pre-Money Options
Option Pool Common
Totals
Startup Formation First Angel Round
Pre-Money Valuation: N/A Pre-Money Valuation:
Investment Amount: None Investment Amount:
Post-Money Valuation: N/A Post-Money Valuation:
Shares Outstanding: None Shares Outstanding:
Price Per Share: $0.001 Price Per Share:

Fully-Diluted Shares This Total Post-


Founders' Shares
Stock % Round Round Shares

1,000,000 40.0% 1,000,000


1,000,000 40.0% 1,000,000

500,000 500,000

500,000 20.0% 500,000


2,500,000 100% 3,000,000
gel Round Second Angel Round
$1,000,000 Pre-Money Valuation: $2,000,000
$200,000 Investment Amount: $500,000
$1,200,000 Post-Money Valuation: $2,500,000
2,500,000 Shares Outstanding: 3,000,000
$0.40 Price Per Share: $0.67

Fully-Diluted Shares This Total Post- Fully-Diluted


Stock % Round Round Shares Stock %

33.3% 1,000,000 26.7%


33.3% 1,000,000 26.7%

16.7% 500,000 13.3%

750,000 750,000 20.0%

16.7% 500,000 13%


100% 3,750,000 100%
750,000
First VC Round
Pre-Money Valuation: $6,000,000
Investment Amount: $2,000,000
Post-Money Valuation: $8,000,000
Shares Outstanding: 4,500,000
Projected ROI
Price Per Share: $1.33
Total Post-
Share This Fully-Diluted
Round Exit Valuation
Round Stock %
Shares $15,000,000

1,000,000 16.7% $ 2,500,000


1,000,000 16.7% $ 2,500,000

500,000 8.3% $ 1,250,000


5

750,000 12.5% $ 1,875,000


4

1,500,000 1,500,000 25.0% $ 3,750,000


2

750,000 1,250,000 20.8% $ 3,125,000


6,000,000 100% $ 15,000,000
Projected ROI on Exit

Exit Valuation Exit Valuation


$30,000,000 $45,000,000

$ 5,000,000 $ 7,500,000
$ 5,000,000 $ 7,500,000

$ 2,500,000 $ 3,750,000
10 15

$ 3,750,000 $ 5,625,000
8 11

$ 7,500,000 $ 11,250,000
4 6

$ 6,250,000 $ 9,375,000
$ 30,000,000 $ 45,000,000

You might also like