Model Presets
Capital & Valuation Inputs
$25.0B
$4.0B
$2.5B
2 months
$3.0B / yr
WSJ Deal Context: Modeled after Z.AI (Zhipu AI) raising US$4.0B share placement followed by another accelerated multi-billion financing in less than 60 days to fuel compute clusters.
Round A Post-Money
$29.0B
Valuation: 29000000000
Round B Post-Money
$31.5B
Valuation: 31500000000
Total Capital Raised
$6.50B
Cash in: 6500000000
Founder Ownership
52.4%
Post Round B residual
Dilution Velocity
3.8% / mo
Loss rate over interval
Runway Remaining
31.5 mos
At $250M monthly burn
EQUITY WATERFALL & VALUATION STEP CURVE
Founders
Round A Placement
Round B Mega-Round
Legacy Investors
| Milestone Stage | Timing (Mo) | Capital Injected | Pre-Money | Post-Money | Founder Stake | Implied Runway |
|---|