Successfully reported this slideshow.
We use your LinkedIn profile and activity data to personalize ads and to show you more relevant ads. You can change your ad preferences anytime.
How to calculate a good business deal
Entrepreneur vs Investors
Seed Series A Series B M&A Cash
out
Value X RRC
Cash needed $2M $7M $50M
Valuation pre-money
Valuation post-money $200
M
F...
Seed Series A Series B M&A Cash
out
Value X RRC
Cash needed $2M $7M $50M
Valuation pre-money
Valuation post-money $100M $2...
Seed Series A Series B M&A Cash
out
Value X RRC
Cash needed $2M $7M $50M
Valuation pre-money $50M
Valuation post-money $20...
Seed Series A Series B M&A Cash
out
Value X RRC
Cash needed $2M $7M $50M
Valuation pre-money $6,6M $13M $50M
Valuation pos...
Seed Series A Series B M&A Cash
out
Value X RRC
Cash needed $2M $7M $50M
Valuation pre-money $6,6M $13M $50M
Valuation pos...
Seed Series A Series B M&A Cash
out
Value X RRC
Cash needed $2M $7M $50M
Valuation pre-money $6,6M $13M $50M
Valuation pos...
Seed Series A Series B M&A Cash
out
Value X RRC
Cash needed $2M $7M $50M
Valuation pre-money $6,6M $13M $50M
Valuation pos...
Seed Series A Series B M&A Cash
out
Value X RRC
Cash needed $2M $7M $50M
Valuation pre-money $6,6M $13M $50M
Valuation pos...
Seed Series A Series B M&A Cash
out
Value X RRC
Cash needed $2M $7M $50M
Valuation pre-money $6,6M $13M $50M
Valuation pos...
Seed Series A Series B M&A Cash
out
Value X RRC
Capital needed $2M $7M $50M
Valuation pre-money $6,6M $13M $50M
Valuation ...
Hope you enjoy it!
@BerkeleyExecEd
If you have any question do not hesitate to contact me: @RicardGarriga
Startup Valuation
Upcoming SlideShare
Loading in …5
×

Startup Valuation

1,701 views

Published on

How to calculate a good business deal?
Entrepreneurs vs Investor

Published in: Business
  • Be the first to comment

Startup Valuation

  1. 1. How to calculate a good business deal Entrepreneur vs Investors
  2. 2. Seed Series A Series B M&A Cash out Value X RRC Cash needed $2M $7M $50M Valuation pre-money Valuation post-money $200 M Founders Inv. seed Inv. Series A Inv. Series B x1,5 9m + 3m x2,5 21m + 3m x2 24m 1. As a founders, we calculate the cash needed for the 5 next years before to be acquired $2M + $7M + $50M = $159M 2. Today on TechCrunch, a similar company is acquired by a big corporation for $200M 3. Times: From Seed to Series A: 9months + 3months (finalizing next deal) From Series A to Series B: 21months + 3months (finalizing next deal) From Series B to M&A: 24months 4. IRR “Internal Rate of Returns” for the investors will be: 1. Investor 1 x1,5 in 1year ≈ 80%* 2. Investor 2 x2,5 in 2years ≈ 60%* 3. Investor 3 x2 in 2years ≈ 41%* *Look at the RRC table
  3. 3. Seed Series A Series B M&A Cash out Value X RRC Cash needed $2M $7M $50M Valuation pre-money Valuation post-money $100M $200 M Founders Inv. seed Inv. Series A Inv. Series B PREM&A = $200M $200M / 2 = $100M x1,5 9m + 3m x2,5 21m + 3m X2 24m
  4. 4. Seed Series A Series B M&A Cash out Value X RRC Cash needed $2M $7M $50M Valuation pre-money $50M Valuation post-money $20M $100M $200 M Founders Inv. seed Inv. Series A Inv. Series B PREM&A = $200M $200M / 2 = $100M PREB = $100M - $50M = $50M $50M / 2,5 = $20M x1,5 9m + 3m x2,5 21m + 3m X2 24m
  5. 5. Seed Series A Series B M&A Cash out Value X RRC Cash needed $2M $7M $50M Valuation pre-money $6,6M $13M $50M Valuation post-money $8,6M $20M $100M $200 M Founders Inv. seed Inv. Series A Inv. Series B PREM&A = $200M $200M / 2 = $100M PREB = $100M - $50M = $50M $50M / 2,5 = $20M PREA = $20M - $7M = $13M $13M / 1,5 = $8,6M PRESEED= $8,6M - $2M = $6,6M x1,5 9m + 3m x2,5 21m + 3m X2 24m
  6. 6. Seed Series A Series B M&A Cash out Value X RRC Cash needed $2M $7M $50M Valuation pre-money $6,6M $13M $50M Valuation post-money $8,6M $20M $100M $200 M Founders 76,8% Inv. seed 23,2% Inv. Series A Inv. Series B PREM&A = $200M $200M / 2 = $100M PREB = $100M - $50M = $50M $50M / 2,5 = $20M PREA = $20M - $7M = $13M $13M / 1,5 = $8,6M PRESEED= $8,6M - $2M = $6,6M Seed %F= $2M / $8,6M = 23,2% - 100% = %S = 76,8% x1,5 9m + 3m x2,5 21m + 3m X2 24m
  7. 7. Seed Series A Series B M&A Cash out Value X RRC Cash needed $2M $7M $50M Valuation pre-money $6,6M $13M $50M Valuation post-money $8,6M $20M $100M $200 M Founders 76,8% 49,92% Inv. seed 23,2% 15,8% Inv. Series A 35% Inv. Series B PREM&A = $200M $200M / 2 = $100M PREB = $100M - $50M = $50M $50M / 2,5 = $20M PREA = $20M - $7M = $13M $13M / 1,5 = $8,6M PRESEED= $8,6M - $2M = $6,6M Seed %F= $2M / $8,6M = 23,2% - 100% = %S = 76,8% Series A %A = $7M / $20M = 35% - 100% = %F+S = 65% %F= 65% * 76,8% = 49,92%; %S = 65% * 23,2% = 15,8% x1,5 9m + 3m x2,5 21m + 3m X2 24m
  8. 8. Seed Series A Series B M&A Cash out Value X RRC Cash needed $2M $7M $50M Valuation pre-money $6,6M $13M $50M Valuation post-money $8,6M $20M $100M $200 M Founders 76,8% 49,92% 24,96% Inv. seed 23,2% 15,8% 7,9% Inv. Series A 35% 17,5% Inv. Series B 50% PREM&A = $200M $200M / 2 = $100M PREB = $100M - $50M = $50M $50M / 2,5 = $20M PREA = $20M - $7M = $13M $13M / 1,5 = $8,6M PRESEED= $8,6M - $2M = $6,6M Seed %F= $2M / $8,6M = 23,2% - 100% = %S = 76,8% Series A %A = $7M / $20M = 35% - 100% = %F+S = 65% Series B %B = $50M / $100M = 50% - 100% = %F+S=A = 50% %F= 50% * 59,92% = 24,96%; %S = 50% * 15,8% = 7,9% %A= 50% * 35% = 17,5% x1,5 9m + 3m x2,5 21m + 3m X2 24m %F= 65% * 76,8% = 49,92%; %S = 65% * 23,2% = 15,8%
  9. 9. Seed Series A Series B M&A Cash out Value X RRC Cash needed $2M $7M $50M Valuation pre-money $6,6M $13M $50M Valuation post-money $8,6M $20M $100M $200 M Founders 76,8% 49,92% 24,96% $49,9M Inv. seed 23,2% 15,8% 7,9% $15,8M 7,9x 52% Inv. Series A 35% 17,5% $35M 5x 50% Inv. Series B 50% $100M 2x 41% PREM&A = $200M $200M / 2 = $100M PREB = $100M - $50M = $50M $50M / 2,5 = $20M PREA = $20M - $7M = $13M $13M / 1,5 = $8,6M PRESEED= $8,6M - $2M = $6,6M Seed %F= $2M / $8,6M = 23,2% - 100% = %S = 76,8% Series A %A = $7M / $20M = 35% - 100% = %F+S = 65% Series B %B = $50M / $100M = 50% - 100% = %F+S=A = 50% x1,5 9m + 3m x2,5 21m + 3m X2 24m %F= 65% * 76,8% = 49,92%; %S = 65% * 23,2% = 15,8% %F= 50% * 59,92% = 24,96%; %S = 50% * 15,8% = 7,9% %A= 50% * 35% = 17,5%
  10. 10. Seed Series A Series B M&A Cash out Value X RRC Cash needed $2M $7M $50M Valuation pre-money $6,6M $13M $50M Valuation post-money $8,6M $20M $100M $200 M Founders 76,8% 49,92% 24,96% $49,9M Inv. seed 23,2% 15,8% 7,9% $15,8M 7,9x 52% Inv. Series A 35% 17,5% $35M 5x 50% Inv. Series B 50% $100M 2x 41%PREM&A = $200M $200M / 2 = $100M PREB = $100M - $50M = $50M $50M / 2,5 = $20M PREA = $20M - $7M = $13M $13M / 1,5 = $8,6M PRESEED= $8,6M - $2M = $6,6M Seed %F= $2M / $8,6M = 23,2% - 100% = %S = 76,8% Series A %A = $7M / $20M = 35% - 100% = %F+S = 65% Series B %B = $50M / $100M = 50% - 100% = %F+S=A = 50% x1,5 9m + 3m x2,5 21m + 3m x2 24m Conclusion: This is a great deal! The proposal for the investors is: Seed Investor: for $2M you’ll return $15,8M in 5 years = IRR 52% 7,9x SeriesA Investor: for $7M you’ll return $35M in 4 years = IRR 50% 5x SeriesB Investor: for $50M you’ll return $100M in 2 years = IRR 41% 2x %F= 65% * 76,8% = 49,92%; %S = 65% * 23,2% = 15,8% %F= 50% * 59,92% = 24,96%; %S = 50% * 15,8% = 7,9% %A= 50% * 35% = 17,5%
  11. 11. Seed Series A Series B M&A Cash out Value X RRC Capital needed $2M $7M $50M Valuation pre-money $6,6M $13M $50M Valuation post-money $8,6M $20M $100M $200 M Founders 76,8% 49,92% 24,96% $49,9M Inv. seed 23,2% 15,8% 7,9% $15,8M 7,9x 52% Inv. Series A 35% 17,5% $35M 5x 50% Inv. Series B 50% $100M 2x 41% x1,5 9m + 3m x2,5 21m + 3m x2 24m • Now you are a Seed investor trying to figure out you shares % in each series: • You can invest $2M and expected return will be $12M in 5 years. • What’ll be your % share en each round? • M&A: $12M / $2M = x6 ≈ you will expect 43%* • The expected value at M&A will be $300M -> $12M / $300M = I need to have 4% at the M&A • I assume that my dilution at Series B will be 50%: Shares at the M&A 4% / .50 = I need to have 8% before the Series B • I assume that my dilution at Series A will be 35%: Shares at the M&A 8% / .35 = I need to have 23% before the Series A Conclusion: If you have 23% at the initial round for $2M you’ll receive $12M in 5 years. Deal!!
  12. 12. Hope you enjoy it! @BerkeleyExecEd If you have any question do not hesitate to contact me: @RicardGarriga

×