Source-Grounded VC Breakdown

Kevin Durant Venture Multiplier & Waterfall Analyzer

Source: Joe Pompliano & Bleacher Report (@KDTrey5 35V Investment) • Thesis: $250k Seed Check to $60M+ Exit Waterfall
Net Exit Proceeds
$60,185,185
+$59,935,185 profit
Return Multiplier (MOIC)
240.7x
~96.4% Annualized IRR
Initial Check & Entry
$250,000
At $15.0M Post-Money Valuation
Final Diluted Stake
0.466%
Down from 1.667% initial stake
Deal Parameters
Athlete Check Size $250,000
Entry Post-Money Valuation $15,000,000
Subsequent Rounds Dilution 72.0%
Series A through Series D institutional dilution & option pool expanders.
Acquisition / Exit Valuation $12,900,000,000
Holding Period (Years) 6.0 Years
Valuation Step-Up & Proceeds Progression ($M)
Hugging Face VC Series
Cap Table Dilution & Waterfall Schedule
Funding Stage Company Valuation Athlete Ownership % Implied Position Value Round Dilution
The 35V Early-Stage Playbook
Kevin Durant and business partner Rich Kleiman founded 35V (Thirty Five Ventures), shifting athlete capital from passive endorsements to direct equity capitalization. By entering at seed/Series A valuations ($15M–$40M), early dilution is vastly outweighed by power-law compounding.
Dilution vs. Appreciation Delta
KD’s original ~1.67% ownership was diluted by ~72% across sequential venture rounds (Series A, B, C, D) down to ~0.47%. However, company enterprise value grew 860x ($15M to $12.9B), turning a modest $250K check into over $60,000,000.
Power-Law Athlete Portfolios
Venture returns follow an extreme Pareto distribution. Single deals like Hugging Face or Postmates (acquired by Uber) return multiple full fund lifecycles, compensating for early-stage portfolio write-downs and proving the asymmetric upside of tech allocation.
Comparative Athlete VC Benchmark Returns
Kevin Durant
Hugging Face (via 35V)
Active Model
Invested $250,000
Payout $60,185,000
MOIC 240.7x
Kobe Bryant
BodyArmor (Coca-Cola Exit)
2014–2021
Invested $6,000,000
Payout $400,000,000
MOIC 66.7x
LeBron James
Beats by Dre (Apple Exit)
2008–2014
Invested Equity Grant
Payout $30,000,000
MOIC ~300x
Serena Williams
MasterClass (Serena Ventures)
Series B Lead
Invested Early VC
Peak Val $2,750,000,000
MOIC ~50x+
Model parameters saved and exported!