Investor Return Simulator

Model your potential upside.

Illustrative only. Not a projection, promise, or recommendation.

Investment Amount$250K

Post-Money Valuation$10.00M

Total Future Dilution40.0%

Exit Valuation$200.00M

Holding Period (years)6

Outputs

Initial Ownership

2.5%

Ownership After Dilution

1.5%

Estimated Exit Value

$3.00M

Gross Multiple

12.00x

Estimated IRR

51.3%

Paper Gain

$2.75M

Scenario Comparison

Conservative6.0x · $1.50M

Base12.0x · $3.00M

Growth21.6x · $5.40M

Strategic30.0x · $7.50M

IPO Path48.0x · $12.00M

This simulator is illustrative only. It is not a promise, projection, guarantee or investment recommendation. Actual returns may be zero or negative and depend on execution, valuation, dilution, legal terms, market conditions and exit availability.