Skip to content
The company would be valued at My equity would be worth and my total package over 4 years would be (pre-tax)This would represent of my current BATNA
Look at the data
Here are your offer details, presented in 3 different ways.
The Prose Version
In a High Growth company outcome:
High Growth
$360,000,000
$1,350,000
$1,760,000
251%
The Graphical Version: 4yr Projections (in $M)
The Weighted Average Model
For every outcome, add a percentage chance that you think that outcome will happen — make sure it adds up to 100%!
Outcome
Input % Chance of Outcome
Washout
5%
Drop
10%
Current Valuation
15%
Low Growth
61%
High Growth
8%
Tail Reward
1%
No results from filter
100%
Sum
Based on your selected outcomes, your expected value is $752,000 which is 107% of your BATNA.
$752,000
107
Finally, go and
Want to print your doc?
This is not the way.
This is not the way.
Try clicking the ··· in the right corner or using a keyboard shortcut (
CtrlP
) instead.