Read-only demo. You can browse everything and run the models; nothing can be changed. Sign in for full access
Moira
409A valuations

409A – January 2024

OPM backsolve · Effective date Jan 1, 2024

Fair market value

$4.4000

Common FMV

Preferred price

$0.2500

Discount to preferred -1,660.0%

Equity value

$0.00

Enterprise value $0.00

Status

Final

Expiration date Dec 31, 2024

Details

Methodology
OPM backsolve
Provider
Carta Valuations
Analyst
Effective date
January 01, 2024
Report date
Expiration date
December 31, 2024
Board approval date
Audit ready
Yes
Safe harbor
Yes
Status
Final

Assumptions

Volatility
0.0%
Risk-free rate
0.00%
Time to liquidity (years)
0.0
DLOM
0.0%

Notes

Superseded; Carta reports this report as expired.

Valuation checklist

0%

  • Company information gathered
  • Financial statements received
  • Cap table reviewed and reconciled
  • Management interview completed
  • Guideline public companies selected
  • Valuation analysis performed
  • Draft report issued
  • Board adopted the valuation