Input Parameters
Adjust these values to see the valuation change.
20%
5%50%
Calculated Valuations
Based on your input parameters.
Pre-Money Valuation
€8.00M
Post-Money Valuation
€10.00M
Investor Ownership
20.0%
Sensitivity Analysis
Pre-Money Valuation at different dilution points.
| Dilution (%) | Pre-Money Valuation (€M) |
|---|---|
| 10.0% | 18.00 |
| 15.0% | 11.33 |
| 20.0% | 8.00 |
| 25.0% | 6.00 |
| 30.0% | 4.67 |
| 35.0% | 3.71 |
| 40.0% | 3.00 |
| 45.0% | 2.44 |
| 50.0% | 2.00 |
Pre-money Share Analysis
Equity of existing shareholders after dilution at different investment scenarios.
| Investor Dilution (%) | New Pre-money Share (%) |
|---|---|
| 10.0% | 90.00% |
| 15.0% | 85.00% |
| 20.0% | 80.00% |
| 25.0% | 75.00% |
| 30.0% | 70.00% |
| 35.0% | 65.00% |
| 40.0% | 60.00% |
| 45.0% | 55.00% |
| 50.0% | 50.00% |