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

409A – March 2018

OPM backsolve · Effective date Mar 28, 2018

Fair market value

$0.0000

Common FMV

Preferred price

$0.2500

Discount to preferred 100.0%

Equity value

$0.00

Enterprise value $0.00

Status

Final

Expiration date Mar 27, 2019

Details

Methodology
OPM backsolve
Provider
Carta Valuations
Analyst
Effective date
March 28, 2018
Report date
Expiration date
March 27, 2019
Board approval date
Audit ready
No
Safe harbor
Yes
Status
Final

Assumptions

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

Notes

Carta report #43778. Price and dates from Carta; the underlying assumptions are not exposed by the API.

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

Options & RSUs

2
LabelStakeholder QuantityExercise price
ES-1 Harlyn P. 187,500 $0.1000
ES-2 Sebastian S. 62,500 $0.1000