Insurtech M&A Waterfall Simulator

Exit Valuation $575.0M

$100M $575M (Munich Re) $1.35B (2021 Peak) $1.5B

Net Proceeds

$517.5M

Investor Payout

$328.4M

Common + Options

$189.1M

Blended MOIC

1.19x

Valuation Haircut

-57.4%

Common Break-even

$347.5M

Enjoy this tool? Build your own with Super