Initial Seed Series A

Start No of Shares Valuation Start No of Shar Valuation Start

Founder 1 50% 50000 500000 50% 50000 500000 50%
Founder 2 50% 50000 500000 50% 50000 500000 50%
Angel
VC1
VC2
1 100000 1000000 1 100000 1,000,000 1

Pre-Money Valuation 1,000,000

SP 10

Investment 250,000
 Series A Series B
No of Shar Valuation Start No of Shar Valuation
50000 500000 50% 50000 500000
50000 500000 50% 50000 500000

100000 1000000 1 100000 1000000

Alpha Pvt Ltd.

2021 2022 2023 2024 2025

Revenue 0 250,000 500,000 1,000,000 2,000,000
Expenses +CE 500,000 600,000 720,000 864,000 1,036,800
FCF -500,000 -350,000 -220,000 136,000 963,200
TV 9,632,000
FCF+TV -500,000 -350,000 -220,000 136,000 10,595,200

Discount Rate 30%

Enterprise Value 2,209,360
VC Method 0
Avg 1,104,680