Scenario
5
Weighted contribution
$0.2980
DLOM
0.0%
Fair market value
$0.2980
Probability-weighted scenarios
| Scenario | Exit value | Probability | Years to exit | Discount rate | Future value / share | Present value / share | Weighted contribution |
|---|---|---|---|---|---|---|---|
| IPO | $6.25M | 20.0% | 4.0 | 20.0% | $1.1531 | $0.5561 | $0.1112 |
| M&A – High | $3.75M | 30.0% | 3.0 | 25.0% | $0.6726 | $0.3444 | $0.1033 |
| M&A – Base | $2.5M | 30.0% | 3.0 | 25.0% | $0.4324 | $0.2214 | $0.0664 |
| M&A – Low | $1.25M | 15.0% | 2.0 | 30.0% | $0.1922 | $0.1137 | $0.0171 |
| Dissolution | $187.5K | 5.0% | 1.0 | 35.0% | $0.0000 | $0.0000 | $0.0000 |
| Total | 100.0% | $0.2980 | |||||