Round Configuration
Real-Time Synthesis
Pre-Round Capitalization
Tier 1: Prestige Brand VC (Lead)
Discounted Lead
Tier 2: Syndicate & Followers
Market / Sovereign Price
Liquidation Preference Structure
Dual-Valuation Mechanic: Top-tier venture firms increasingly demand a discount against syndicate followers in return for their marquee brand, board seat, and signaling effect. This computes the hidden dilution and capital subsidy.
Blended Pre-Money Val
$769.23M
Effective combined pre-round
Total Round Size
$100.00M
Lead: 25% | Syndicate: 75%
Brand Subsidy Conceded
$12.50M
Value given up vs syndicate rate
Founder Post-Round Ownership
69.57%
Dilution: 10.43%
Pro-Forma Equity Ownership Distribution
Post-Money Val: $869.23M
Founders (69.57%)
Option Pool (17.39%)
Prestige Lead (4.35%)
Syndicate / Followers (8.70%)
| Shareholder Tier | Share Price | Shares Issued / Held | Capital Invested | Post Ownership % | Implied Value |
|---|
Interactive Exit Waterfall ($50M - $5.0B Exit Outcomes)
Hover / Scrub across exit ranges