AI Round Dual-Valuation Cap Table & Dilution Analyzer

AI Market Presets:

Blended Post-Money $600.00M Blended Pre: $500.00M

Lead Share Price $1.00 40.00M shares issued (8.33%)

Syndicate Share Price $1.50 40.00M shares issued (8.33%)

Prestige Brand Discount $20.00M 33.3% cheaper than Syndicate

Deal Structure & Tranches

Term Sheet Config

Pre-Round Existing Shares 400,000,000

Tranche A: Prestige Lead VC 8.33% Post

Investment Check Size ($) $40,000,000

Agreed Pre-Money Valuation ($) $400,000,000

Tranche B: Syndicate / Follow-On 8.33% Post

Investment Check Size ($) $60,000,000

Agreed Pre-Money Valuation ($) $600,000,000

Post-Round Option Pool Expansion 0.0%

Dual-Valuation Mechanics

Prestige VC pays $1.00/share while the Syndicate pays $1.50/share. The lead VC receives a 33.3% price subsidy funded by the syndicate's higher pricing and founder dilution.

Founders / Existing Common

Prestige Lead Tranche

Syndicate Tranche

New Option Pool

Post-Round Capitalization Table

Total Round: $100.00M

Shareholder Class	Pre-Money Val	Share Price	Investment	Shares Held	Post-Round %	Dilution

Waterfall Payout Modeling (1x Non-Participating Preferred)

Exit Valuation	Lead VC Payout	Lead MOIC	Syndicate Payout	Syndicate MOIC	Founders Common	Founders MOIC