Investor Returns
MOIC and IRR from current DCF-implied exit equity — click any KPI for the full waterfall
Scenario
Investment Amount
$5,000,000
Pre-Money Equity
$20,000,000
Post-Money Equity
$25,000,000
Ownership %
20.0%
Exit Equity Value
$82,940,662
Investor Proceeds
$16,588,132
MOIC
3.32x
IRR
27.1%
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.