409A – March 2018 · Analysis

OPM backsolve

Equity value

$0.00

Marketable common price

$0.0000

Per share

DLOM

0.0%

Fair market value

$0.0000

Marketable common price × (1 − DLOM)

OPM backsolve

Solve for the total equity value that reproduces the most recent preferred price.

80 iterations

Target preferred price

$0.2500

Series Seed Preferred

Implied preferred price

$0.0000

Pending

Solved equity value

$31.25M

Fair market value

$0.0000

Marketable common price $0.0000

Each tier is valued as a call on total equity struck at the tier boundary.

Tier	Range	Incremental value	Percent	Shares
Total		$0.00	0.00%

No results

Share class	Per share