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

409A – June 2022

OPM backsolve · Effective date Jun 1, 2022

Fair market value

$0.8700

Common FMV

Preferred price

$0.2500

Discount to preferred -248.0%

Equity value

$0.00

Enterprise value $0.00

Status

Final

Expiration date May 31, 2023

Details

Methodology
OPM backsolve
Provider
Carta Valuations
Analyst
Effective date
June 01, 2022
Report date
Expiration date
May 31, 2023
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 #190717. 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

4
LabelStakeholder QuantityExercise price
ES-56 Andres P. 50,000 $0.8700
ES-57 Mayra C. 6,250 $0.8700
ES-58 Javier B. 6,250 $0.8700
ES-59 Raul T. 6,250 $0.8700