Exein Physical AI Unicorn Valuation & Funding Dilution Modeler

Round Financing Parameters

Round Raise Amount ($M) $270M

Pre-Money Valuation ($M) $1,430M

Option Pool Expansion (%) 10.0%

Prior Capital Raised ($M) $45M

Lead Investor (Headline) Tranche (%)

Scenarios:

Physical AI Capital Architecture

Simulating how edge security and physical AI systems command premium valuations while managing founder dilution across institutional expansion.

Post-Money Cap Table & Dilution Analytics

Highlight Net Dilution

Post-Money Valuation

$1,700M

Pre-Money: $1,430M

Status

Confirmed Unicorn ($1.7B Valuation)

Physical AI Tier

New Investor Stake

15.88%

$270.0M Injected

Effective Dilution

25.88%

74.12% Existing & Founders

Post-Round Pro-Forma Capitalization Table Fully Diluted Basis

Shareholder / Group	Post-Round Ownership (%)	Implied Value ($M)	Capital Contributed ($M)	Role