Hugging Face $12.9B Acquisition Cap Table & KD Angel Waterfall

Scenario Parameters

Nvidia Exit Valuation ($B)

$12.90B

Kevin Durant Entry Check ($k)

$250k

Implied Seed Post-Money ($M)

$53.75M

Series A Dilution (%)

15.0%

Series B Dilution (%)

12.5%

Series C Dilution (%)

10.0%

Series D + ESOP Refresh (%)

8.0%

KD Angel Waterfall Telemetry & Exit Payout

KD Final Payout

$60.00M

ROI Multiple

240.0x

Net Gain (USD)

$59.75M

Final Exit Stake

0.465%

Round / Stage	Round Dilution	Post-Money	KD Ownership %	KD Implied Value