Round Architecture
Presets:
Pre-Money Valuation
$150.0B
New Capital Invested
$10.0B
Option Pool Expansion
+2.0%
Secondary Liquidity Tranche
$2.0B
Liquidation Preference
1.0x (Non-Participating)
Venture Term Engine: Post-money equates to pre-money plus primary capital. New investor ownership accounts for pre-round expansion of employee pools and secondary founder liquidity transfers.
Founder Retained Equity
74.25%
$118.80B value
New Investor Stake
6.25%
$10.00B value
Option Pool Total
12.50%
$20.00B value
Implied Share Price
Post-Money: $160.00B
Proportional Ownership Distribution & Dilution
Interactive D3 Engine
Founders / Common (74.25%)
Existing Seed & Series (7.00%)
Employee Pool (12.50%)
New Mega-Round Investors (6.25%)
Post-Round Capitalization Matrix
$160,000,000,000
| Stakeholder Group | Security Class | Share Count | Ownership % | Implied Value | Liquidation Pref |
|---|---|---|---|---|---|
| Total Capitalization | All Classes | 112,000,000 | 100.00% | $160,000,000,000 | $10,000,000,000 |