Scribd Logo
Upload

Welcome to Scribd!

  • Metapath CP Analysis

    Uploaded by

    bennito
    48 views11 pages
    The document shows a table with the post-money equity value of a company at different investment levels between $1-$29 million, with a 13% ownership given to investors. It also includes two potential acquisition offers, one for $88 million giving 8% equity and another for $115 million.

    Original Description:

    Metapath cash flow analysis

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document shows a table with the post-money equity value of a company at different investment levels between $1-$29 million, with a 13% ownership given to investors. It also includes two potential acquisition offers, one for $88 million giving 8% equity and another for $115 million.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    48 views11 pages

    Metapath CP Analysis

    Uploaded by

    bennito
    The document shows a table with the post-money equity value of a company at different investment levels between $1-$29 million, with a 13% ownership given to investors. It also includes two potential acquisition offers, one for $88 million giving 8% equity and another for $115 million.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 11

    14.

    43
    13%
    Post Money Value RSC's Payof Equity Value
    $0
    $0.00
    $0.00
    $1
    $1.00
    $0.13
    $2
    $2.00
    $0.27
    $3
    $3.00
    $0.40
    $4
    $4.00
    $0.54
    $5
    $5.00
    $0.67
    $6
    $6.00
    $0.80
    $7
    $7.00
    $0.94
    $8
    $8.00
    $1.07
    $9
    $9.00
    $1.21
    $10
    $10.00
    $1.34
    $11
    $11.00
    $1.47
    $12
    $11.75
    $1.61
    $13
    $11.75
    $1.74
    $14
    $11.75
    $1.87
    $15
    $11.75
    $2.01
    $16
    $11.75
    $2.14
    $17
    $11.75
    $2.28
    $18
    $11.75
    $2.41
    $19
    $11.75
    $2.54
    $20
    $11.75
    $2.68
    $21
    $11.75
    $2.81
    $22
    $11.75
    $2.95
    $23
    $11.75
    $3.08
    $24
    $11.75
    $3.21
    $25
    $11.75
    $3.35
    $26
    $11.75
    $3.48
    $27
    $11.75
    $3.62
    $28
    $11.75
    $3.75
    $29
    $11.75
    $3.88
    $30
    $11.75
    $4.02
    $31
    $11.75
    $4.15
    $32
    $11.75
    $4.28
    $33
    $11.75
    $4.42
    $34
    $11.75
    $4.55
    $35
    $11.75
    $4.69
    $36
    $11.75
    $4.82
    $37
    $11.75
    $4.95
    $38
    $11.75
    $5.09
    $39
    $11.75
    $5.22
    $40
    $11.75
    $5.36

    $41
    $42
    $43
    $44
    $45
    $46
    $47
    $48
    $49
    $50
    $51
    $52
    $53
    $54
    $55
    $56
    $57
    $58
    $59
    $60
    $61
    $62
    $63
    $64
    $65
    $66
    $67
    $68
    $69
    $70
    $71
    $72
    $73
    $74
    $75
    $76
    $77
    $78
    $79
    $80
    $81
    $82
    $83
    $84
    $85
    $86
    $87

    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75

    $5.49
    $5.62
    $5.76
    $5.89
    $6.03
    $6.16
    $6.29
    $6.43
    $6.56
    $6.70
    $6.83
    $6.96
    $7.10
    $7.23
    $7.36
    $7.50
    $7.63
    $7.77
    $7.90
    $8.03
    $8.17
    $8.30
    $8.44
    $8.57
    $8.70
    $8.84
    $8.97
    $9.11
    $9.24
    $9.37
    $9.51
    $9.64
    $9.77
    $9.91
    $10.04
    $10.18
    $10.31
    $10.44
    $10.58
    $10.71
    $10.85
    $10.98
    $11.11
    $11.25
    $11.38
    $11.52
    $11.65

    $88
    $89
    $90
    $91
    $92
    $93
    $94
    $95
    $96
    $97
    $98
    $99
    $100
    $101
    $102
    $103
    $104
    $105
    $106
    $107
    $108
    $109
    $110
    $111
    $112
    $113
    $114
    $115
    $116
    $117
    $118
    $119
    $120
    $121
    $122
    $123
    $124
    $125

    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75

    $11.78
    $11.92
    $12.05
    $12.19
    $12.32
    $12.45
    $12.59
    $12.72
    $12.85
    $12.99
    $13.12
    $13.26
    $13.39
    $13.52
    $13.66
    $13.79
    $13.93
    $14.06
    $14.19
    $14.33
    $14.46
    $14.60
    $14.73
    $14.86
    $15.00
    $15.13
    $15.26
    $15.40
    $15.53
    $15.67
    $15.80
    $15.93
    $16.07
    $16.20
    $16.34
    $16.47
    $16.60
    $16.74

    RSC's Payoff

    $ 95.83
    $35.00
    $30.00

    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.75
    $11.79
    $11.95
    $12.11
    $12.27
    $12.43
    $12.59
    $12.75
    $12.91
    $13.07
    $13.23
    $13.39
    $13.55
    $13.71
    $13.87
    $14.03
    $14.19
    $14.35
    $14.51
    $14.67
    $14.83
    $14.99
    $15.15
    $15.31
    $15.47
    $15.63
    $15.79
    $15.95
    $16.11
    $16.27

    $25.00
    $20.00
    $15.00
    $10.00
    $5.00
    $0.00

    $16.43
    $16.59
    $16.75
    $16.91
    $17.07
    $17.23
    $17.39
    $17.55
    $17.71
    $17.87
    $18.03
    $18.19
    $18.35
    $18.51
    $18.67
    $18.83
    $18.99
    $19.15
    $19.31
    $19.47
    $19.63
    $19.79
    $19.95
    $20.11
    $20.27
    $20.43
    $20.59
    $20.75
    $20.91
    $21.07
    $21.23
    $21.39
    $21.55
    $21.71
    $21.87
    $22.03
    $22.19
    $22.35
    $22.51
    $22.67
    $22.83
    $22.99
    $23.15
    $23.31
    $23.47
    $23.63
    $23.79

    $23.95
    $24.11
    $24.27
    $24.43
    $24.59
    $24.75
    $24.91
    $25.07
    $25.23
    $25.39
    $25.55
    $25.71
    $25.87
    $26.03
    $26.19
    $26.35
    $26.51
    $26.67
    $26.83
    $26.99
    $27.15
    $27.31
    $27.47
    $27.63
    $27.79
    $27.95
    $28.11
    $28.27
    $28.43
    $28.59
    $28.75
    $28.91
    $29.07
    $29.23
    $29.39
    $29.55
    $29.71
    $29.87

    RSC Ofer
    Pre-Money Value
    Ownership at $11.75mm investment
    Share Price

    $75mm
    13%
    $6

    CellTech Ofer w/o >>> This is WIP numbers


    premium
    may change
    $88mm
    8%
    11%
    $9
    $7.50

    CellTech Ofer
    $115mm

    You might also like