Beruflich Dokumente
Kultur Dokumente
$2,500,000.00
$2,000,000.00
Fixed Costs
$1,500,000.00 Income
$1,000,000.00
$500,000.00
$0.00
1 2 3 4 5
This discount cash flow does not use a linear growth model and allows for
multiple years after investment before product reaches the market place.
$2,500,000.00
$2,000,000.00
Fixed Costs
$1,500,000.00 Income
$1,000,000.00
$500,000.00
$0.00
1 2 3 4 5
This worksheet uses the inputed data except Desired IRR
Once again change the green cell. Excel alters the orange cell automatically
Calculated Goal
IRR 111% 50%
VC Ownership % 118.19%
Calculated Goal
VC Investment $2,887,733.33 $600,000
VC Ownership % 44%
Calculated Goal
Founder Ownership % 84.42% 25%
VC Money Available $1,024,536.67
VC Ownership % 15.58%