Exit Waterfall Model
Beta
Lay out your share classes and an exit valuation and the liquidity distributions update live. Free to use, create an account and donate a minimum of $20 to save and share.
Events
Pre-distribution cap table
Cap structure
| Share class | Shares | Invested | Ownership |
|---|---|---|---|
| Series A | 2,500,000 | $5.00M | 23.8% |
| Common | 8,000,000 | 76.2% | |
| Total | 10,500,000 | $5.00M | 100.0% |
Source
Entered from scratch. Pull from a saved cap table to seed the share classes.
Common holders
| Holder | Shares | Invested ($) | Price | |
|---|---|---|---|---|
Preferred series
Series A
Series name
Seniority
Higher = paid first. Equal numbers are pari passu.
Investment date
Optional. Sets dividend accrual and feeds return metrics.
Liquidation multiple
x
Participation
Conversion ratio
From Preferred Shares to Common Shares.
x
Dividend rate
Annual %. Accrues to the preference. 0 = none.
%
| Holder | Shares | Invested ($) | Price | |
|---|---|---|---|---|
| $2.00 |
Options
Warrants
Unconverted convertibles
Prior to equity distributions
Total Debt
Paid prior to distributions to equity holders.
$
Transaction expenses
Banker or legal fees paid prior to distributions to equity holders.
$
Waterfall
at $25.00M exit
Exit valuation
$
Distributable to equity
$25.00M
Exit date
Optional.
| Share class | Proceeds | % of proceeds | Gross multiple |
|---|---|---|---|
| Series A | $5.95M | 23.8% | 1.19x |
| Founders | $19.05M | 76.2% | |
| Total exit | $25.00M | 100.0% |