Investor Returns
MOIC and IRR from current DCF-implied exit equity — click any KPI for the full waterfall
Scenario
EV $149,107,612
Equity $245,260,416
WACC 18.0%
g 3.0%
Exit 10.0x
TV: Perpetuity g
%
%
%
$
$
%
%
$
%
%
%
%
×
%
$
$
Edits update every KPI on this page instantly. Terminal method decides whether terminal growth (g) or the exit multiple drives Enterprise Value — Blended uses a 50/50 average of both. Reset restores Master Inputs defaults.
Investment Amount
$5,000,000
Pre-Money Equity
$20,000,000
Post-Money Equity
$25,000,000
Ownership %
20.0%
Exit Equity Value
$245,260,416
Investor Proceeds
$49,052,083
MOIC
9.81x
IRR
57.9%
Edit investment amount, pre-money value, and exit year on Master Inputs → Investor Returns. Both direct-equity and convertible-note styles are supported; note conversion terms and liquidation preferences are not inferred and must be entered manually.