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 2025

OPM backsolve · Effective date Jan 1, 2025

Report PDF

Fair market value

$3.0200

Common FMV

Preferred price

$0.2500

Discount to preferred -1,108.0%

Equity value

$0.00

Enterprise value $0.00

Status

Awaiting board approval

Expiration date Jan 1, 2026

Details

Methodology
OPM backsolve
Provider
Carta Valuations
Analyst
—
Effective date
January 01, 2025
Report date
—
Expiration date
January 01, 2026
Board approval date
—
Audit ready
No
Safe harbor
Yes
Status
Awaiting board approval

Assumptions

Volatility
50.5%
Risk-free rate
4.29%
Time to liquidity (years)
0.0
DLOM
0.0%

Notes

Awaiting board acceptance in Carta (task: Approve 409A).

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

Documents

NameTypeDate
409A Valuation Report — 01 January 2025 Valuation report Aug 21, 2026