YC by @jinal

Probability of Fund Multiple

1x
96.3%
3x
38.5%
10x
4.5%

TVPI Distribution

3rd Quartile
1.75
Median
2.56
Top Quartile
3.85

Investments

Initial Check
$25K
Follow-on
$0
Blended Cost Basis
$7.9M

Company Ownership

Avg Initial
0.51%
Avg At Exit
0.62%
Dilution/Round
20%

Median Performing Portfolio

50% of simulated portfolios performed worse than this portfolio, and 50% performed better. Click 'show/hide details' to see each investment.

show/hide details

Median Fund Portfolio

Company 33 - $1,128,038,185 exit after 6 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $616,059 (own at exit: 0.05%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $616,059 (0.05% ownership @ exit)

Company 6 - $894,669,237 exit after 6 rounds
Invested: $25,000
Blended Cost Basis: $8,500,000
Return: $862,251 (own at exit: 0.1%)
   Check 1: $25,000 @ $8,500,000 (0.29%)
   Check 1 Returns: $862,250 (0.1% ownership @ exit)

Company 34 - $106,018,454 exit after 4 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $104,387 (own at exit: 0.1%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $104,387 (0.1% ownership @ exit)

Company 1 - $97,987,298 exit after 4 rounds
Invested: $25,000
Blended Cost Basis: $9,500,000
Return: $132,025 (own at exit: 0.13%)
   Check 1: $25,000 @ $9,500,000 (0.26%)
   Check 1 Returns: $132,024 (0.13% ownership @ exit)

Company 7 - $87,058,481 exit after 4 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $85,719 (own at exit: 0.1%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $85,719 (0.1% ownership @ exit)

Company 32 - $57,796,426 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $68,499 (own at exit: 0.12%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $68,499 (0.12% ownership @ exit)

Company 8 - $56,187,745 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $81,728 (own at exit: 0.15%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $81,727 (0.15% ownership @ exit)

Company 19 - $53,025,006 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $56,560 (own at exit: 0.11%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $56,560 (0.11% ownership @ exit)

Company 37 - $50,460,193 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $6,500,000
Return: $124,210 (own at exit: 0.25%)
   Check 1: $25,000 @ $6,500,000 (0.38%)
   Check 1 Returns: $124,209 (0.25% ownership @ exit)

Company 18 - $45,369,458 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $48,394 (own at exit: 0.11%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $48,394 (0.11% ownership @ exit)

Company 12 - $44,075,905 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $2,500,000
Return: $282,086 (own at exit: 0.64%)
   Check 1: $25,000 @ $2,500,000 (1%)
   Check 1 Returns: $282,085 (0.64% ownership @ exit)
   Check 2: $0 @ $48,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 0 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 0.71%)
   Check 1: $25,000 @ $3,500,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 2 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 0.33%)
   Check 1: $25,000 @ $7,500,000 (0.33%)
   Check 1 Returns: $0 (0.33% ownership @ exit)

Company 3 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 0.31%)
   Check 1: $25,000 @ $8,000,000 (0.31%)
   Check 1 Returns: $0 (0.31% ownership @ exit)

Company 4 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 5 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 9 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.26%)
   Check 1: $25,000 @ $9,500,000 (0.26%)
   Check 1 Returns: $0 (0.26% ownership @ exit)

Company 10 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $25,000 @ $3,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 11 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 13 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 14 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 0.36%)
   Check 1: $25,000 @ $7,000,000 (0.36%)
   Check 1 Returns: $0 (0.36% ownership @ exit)

Company 16 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 17 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 20 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 21 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 23 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 24 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 0.36%)
   Check 1: $25,000 @ $7,000,000 (0.36%)
   Check 1 Returns: $0 (0.36% ownership @ exit)

Company 25 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 26 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $25,000 @ $1,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 27 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 0.38%)
   Check 1: $25,000 @ $6,500,000 (0.38%)
   Check 1 Returns: $0 (0.38% ownership @ exit)

Company 28 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 29 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 30 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 0.33%)
   Check 1: $25,000 @ $7,500,000 (0.33%)
   Check 1 Returns: $0 (0.33% ownership @ exit)

Company 31 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 0.71%)
   Check 1: $25,000 @ $3,500,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 35 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 36 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 38 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 39 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.23% ownership @ exit)

Top Quartile Portfolio

75% of simulated portfolios performed worse than this portfolio, 25% performed better%. Click 'show/hide details' to see each investment.

show/hide details

Top Quartile Fund Portfolio

Company 17 - $1,179,321,788 exit after 6 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $690,072 (own at exit: 0.06%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $690,071 (0.06% ownership @ exit)

Company 32 - $1,150,980,715 exit after 6 rounds
Invested: $25,000
Blended Cost Basis: $9,500,000
Return: $992,509 (own at exit: 0.09%)
   Check 1: $25,000 @ $9,500,000 (0.26%)
   Check 1 Returns: $992,508 (0.09% ownership @ exit)
   Check 2: $0 @ $34,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 33 - $118,425,802 exit after 4 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $137,805 (own at exit: 0.12%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $137,804 (0.12% ownership @ exit)

Company 26 - $105,262,729 exit after 4 rounds
Invested: $25,000
Blended Cost Basis: $8,500,000
Return: $158,513 (own at exit: 0.15%)
   Check 1: $25,000 @ $8,500,000 (0.29%)
   Check 1 Returns: $158,513 (0.15% ownership @ exit)

Company 8 - $94,495,416 exit after 4 rounds
Invested: $25,000
Blended Cost Basis: $9,500,000
Return: $127,320 (own at exit: 0.13%)
   Check 1: $25,000 @ $9,500,000 (0.26%)
   Check 1 Returns: $127,320 (0.13% ownership @ exit)

Company 4 - $58,406,373 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $1,500,000
Return: $623,001 (own at exit: 1.07%)
   Check 1: $25,000 @ $1,500,000 (1.67%)
   Check 1 Returns: $623,001 (1.07% ownership @ exit)

Company 5 - $56,000,162 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $224,001 (own at exit: 0.4%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $224,000 (0.4% ownership @ exit)

Company 13 - $54,272,178 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $192,968 (own at exit: 0.36%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $192,967 (0.36% ownership @ exit)

Company 38 - $46,386,077 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $148,435 (own at exit: 0.32%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $148,435 (0.32% ownership @ exit)

Company 30 - $44,366,094 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $3,500,000
Return: $202,816 (own at exit: 0.46%)
   Check 1: $25,000 @ $3,500,000 (0.71%)
   Check 1 Returns: $202,816 (0.46% ownership @ exit)

Company 0 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 1 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $25,000 @ $1,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 2 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $25,000 @ $2,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 3 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 6 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.22% ownership @ exit)

Company 7 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 0.71%)
   Check 1: $25,000 @ $3,500,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 9 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 10 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 11 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 12 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $25,000 @ $1,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 14 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 16 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 18 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 19 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 20 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.24%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.24% ownership @ exit)

Company 21 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 0.33%)
   Check 1: $25,000 @ $7,500,000 (0.33%)
   Check 1 Returns: $0 (0.33% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 23 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 24 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 25 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 27 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 28 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.25%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.25% ownership @ exit)

Company 29 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 0.31%)
   Check 1: $25,000 @ $8,000,000 (0.31%)
   Check 1 Returns: $0 (0.31% ownership @ exit)

Company 31 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.21% ownership @ exit)

Company 34 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $25,000 @ $2,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 35 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 1%)
   Check 1: $25,000 @ $2,500,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 36 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 37 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 39 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $25,000 @ $1,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Portfolio Size vs TVPI

How changing portfolio size would affect returns.

Reserves (%) vs TVPI

How changing the percent of capital reserved for follow-on would affect returns.

Fund Model

Fund
$1,000,000
Investments
40
Reserve
0%
Follow-on rate
0%
Follow-on Picking
Random Picking

Fork this model

Silicon Valley Seed Market

Made up data for Seed investing. This assumes the first investment is at seed and the follow-on is at Series A.

Company Valuations

Entry Valuation
$1-15M
Follow-on Valuation
$20-50M

Dilution

Dilution Per Round
20%

Outcome Distribution

Probability Exit Rounds
0.1% $10B 7
1% $1B 6
1% $500M 5
5% $100M 4
20% $50M 3
72.9% $0 1