valuation and funding case study
TRANSCRIPT
ILLUSTRATIVE CASE: FINANCIAL INVESTMENT ROUNDS AND EXIT
Year of
investment
Founder 1
%
Founder 2
%
First
Round
Angel %
Second
Round
Angel %
VC % Acquiror
%
TOTAL % AMOUNT
BROUGHT
IN BY
INVESTOR
TOTAL
COMPANY
VALUE
Stage 1 Start/Co.
Formation
Y 0 50 50 100% Rs. 10 lakh
Stage 2 Angel/seed
1
Y 1 48 48 4 100% Rs. 10 lakhs Rs.2.5
crores
Stage 3 Angel/seed
2
Y 2 38.4 38.4 3.2 20 100% Rs. 1 crore Rs.5 crores
Stage 4 VC Y 3 28.8 28.8 2.4 15 25 100% Rs. 5 crores Rs.20 crores
Stage 5 Exit: Sale to
company
Y 6 0 0 0 0 0 100 100% Rs.60 crores Rs.60 crores
Amount to investor/owner: Rs. Crore 17.28 17.28 1.44 9 15
Return as a multiple of investment 345.6 345.6 14.4 9 3
Notes: 1) Returns to investors
Angel/seed 1 14.4X in 5 years
Angel/seed 2 9X in 4 years
VC 3X in 3 years
2) Other aspects which are relevant
ESOP impact
Tax/legal impact
Valuation methods
Prepared for illustration only: Anjana Vivek: [email protected]