Exit Diagrams & Auto Calculator

On the x-axis, the market value of a company at exit; on the y-axis, the value of a VC stake in that company at exit.

Select a series from the input tabs below and enter values.

INPUT TABLE:INPUTS [show/hide]

A B C D E F G H
EXIT DIAGRAM INPUTS
ON/OFF
Security Type Security types are abbreviated as follows:
  • C = Common Stock
  • CP = Convertable Preferred
  • RP = Redeemable Preferred
  • RP+C = Redeemable Preferred and Common
  • RP+CP = Redeemable Preferred and Convertable Preferred
  • PCP = Participating Convertable Preferred
  • PCPC = Participating Convertable Preferred with Cap
Investment Investment is in Millions.
For example: enter "10" for $10M
Shares Number of shares are in Millions.
For example: enter "10" for $10M
Liquidation Pref Liquidation Preference is in multiples of Aggregate Purchase Price (APP)
For example: Enter "1" for 1X preference
APP Aggregate Purchase Price is in Millions.
For example: enter "10" for $10M
QPO Threshold QPO Threshold is in multiples of OPP
For example: Enter "5" for 5X OPP.
NOTE: This cell is only active for PCP or PCPC Security Types
CAP CAP is in multiples of the APP
For example: Enter "3" for 3X CAP.
NOTE: This cell is only active for PCPC Security Types
Founder's Shares Founder's Shares definition here. Global value for all series...
AUTO INPUTS
Dividend Type Dividend Type definitions here.
Dividend % Dividend % definition here.
GP % GP % definition here.
Percentage Value
Lifetime Fees FEES definition here.
Committed Capital Committed Capital definition here.
Volatility Volatility definition here. Global value for all series...
Interest Rate Interest Rate definition here. Global value for all series...
Total Valuation Total Valuation definition here. Global value for all series...
Expected Period Expected Holding Period definition here. Global value for all series...
AUTO RESULTS  
LP Cost Limited Partner Cost definition here.
Partial Valuation Partial Valuation definition here.
GP Valuation General Partner Valuation definition here.
LP Valuation Limited Partner Valuation definition here.

SERIES DIAGRAMS:[show/hide]

Founders Series Inactive
zoom outzoom in
Series A Inactive
zoom outzoom in
Series B Inactive
zoom outzoom in
Series C Inactive
zoom outzoom in
Series D Inactive
zoom outzoom in
Series E Inactive
zoom outzoom in
Series F Inactive
zoom outzoom in
Series G Inactive
zoom outzoom in

COMPOSITE DIAGRAM:[show/hide]

zoom outzoom in

Options Calculators

Here are two options calculators. Information here about background and context for use.

EUROPEAN CALL

Stock Price Stock Price definition here.
Strike Price Strike Price definition here.
Volatility % Volatility definition here.
Interest Rate % Interest Rate definition here.
TTE TTE definition here.
Calculated Value

RANDOM EXPIRATION CALL

Stock Price Stock Price definition here.
Strike Price Strike Price definition here.
Volatility % Volatility definition here.
Interest Rate % Interest Rate definition here.
EHP Expected Holding Period definition here.
Calculated Value
Order your copy now at Amazon.com
loading application