Valuation & Dilution

See the cap table evolve.

Defaults reflect today's reality: ~$1.2M ARR, 3,000+ patients, anchor hospitals in UAE & KSA. Seed pre-money is benchmarked at ~25–40× ARR — in line with profitable health-tech comparables with enterprise contracts and recurring revenue.

Pre-Money Valuation$30.0M

Investment$6.0M

Option Pool %10%

Post-Money

$36.0M

New Investor

16.67%

Cap Table After Round

Founders 73.3%

Investors 16.7%

Pool 10%

Founder Dilution Path

TodayFounders 90.0%

Seed (now)Founders 74.7%

Series AFounders 61.3%

Series BFounders 52.1%

Series CFounders 45.8%

IPOFounders 36.7%

Default Round Ladder

Seed (now)

$6.0M

~17% dilution

Series A

$20.0M

~18% dilution

Series B

$45.0M

~15% dilution

Series C

$100.0M

~12% dilution

IPO

$300.0M

~20% dilution