Answer:
A. $3.5 million
B. $120
Explanation:
A. Calculation for What is the post-money valuation for the last round of funding in dollars
First step is to calculate the total value of the company
Total value of the company = (200,000 + 100,000)* (150,000/100,000)
Total value of the company= (200,000 + 100,000)* $1.5
Total value of the company= 300,000 * $1.5 Total value of the company=$450,000
Now let calculate The post money valuation
Post money valuation = (200,000 + 100,000 + 400,000) * (2,000,000/400,000)
Post money valuation= (200,000 + 100,000 + 400,000) * $5
Post money valuation= 700,000 * $5
Post money valuation= $3.5 million
Therefore the post-money valuation for the last round of funding in dollars will be $3.5 million
B) Calculation for What is the estimated IPO stock price
First step is to calculate the EV
EV = $25 million * 5
EV= $100 million
Second step is to calculate the Total number of shares
Total number of shares = 700,000 + 300,000
Total number of shares = 1 million
Third step is to calculate the Equity
Equity = $100 million + $20 million
Equity = $120 million
Now let calculate the value per share
Value per share = $120 million/1 million
Value per share = $120
Therefore the estimated IPO stock price will be $120
