Round A B C D E Sale/IPO  
Year  
Investment ($k)    
Pre-money enterprise value ($k)  
Post-money enterprise value ($k)  
               
Pure Equity              
Founders holdings  
Founders value ($k)  
               
Debt + Equity              
% debt financing    
Amount of debt ($k)    
Net amount of equity ($k)    
Debt + equity invested ($k)    
Total debt outstanding ($k)  
Cost of debt ($k)    
Cumulative interest ($k)  
Post-money equity value ($k)  
Founders holdings  
Founders value ($k)  
               
               
Interest Rate (%)          
               
  Pure Equity Debt + Equity          
Cost of equity          
Cost of debt 0          
Total cost          
Sale/IPO value          
Less: outstanding debt 0          
Founders net proceeds