Exit Waterfall Calculator
Based on an exit valuation and up to five rounds of funding, each with ownership stakes and liquidation preferences, calculate the amount each share class will receive in consideration from the exit.
Seed Round
$500,000- Equity
- 10%
- Liquidation preference
- 1×
- Post-money valuation
- $5MM
Series A
$2,000,000- Equity
- 20%
- Liquidation preference
- 2×
- Post-money valuation
- $10MM
| Shareholders | Percentage | Investment | LP | Exit | ROI |
|---|---|---|---|---|---|
| Common | 72% | — | — | — | — |
| Seed Round | 8% | $500,000 | 1× | — | — |
| Series A | 20% | $2,000,000 | 2× | — | — |
- Total preference
- $4.5MM
- Series A
- $4MM
- Seed Round
- $500K
*Note - refer to Tractor Ventures investment disclaimer on the footer of their website www.tractorventures.com
Powered by Summit