Management team identifies a security software firm

Reference no: EM13269450

Management team identifies a security software firm, DigiVault, that has developed a 256-bit data encryption key that is licensed by Fortune 100 companies and governments to protect sensitive database information from prying eyes. The firm's founders are out of money and want to sell their technology. Because you and your team don't have enough money to acquire the firm outright on your own, you turn to outside sources of funding. A venture bank is willing to put up a $3.5 million, five-year loan at 11% per year, which only has interest payments due during its life; the principal balance will be paid off at the liquidity event. Your team puts up $750,000 of its own capital. One of your friends from the MBA program is a venture capitalist, and his firm agrees to invest $3.5 million at an expected 60% annual return for five years, at which time they expect a liquidity event in order to obtain their money and the return back. Include all your calculations to support each answer in order to earn full credit. Answers must be completed in sequence.
Required:
(a) Assume that in five years, DigiVault will have an expected exit enterprise value of $48 million, based on an EBITDA multiple of 5.0 from similar exit transactions. What does this indicate the firm's expected EBITDA will be at that time?
(b) Given the future value calculated in (a), what will be the equity value at that time?
(c) Because the VC firm expects a 60% compound return on its investment, what would be the dollar value of its portion of the equity value you calculated in (b)?
(d) Based on your answer in (c), what would be the amount of the equity up front that you would have to give up in order to obtain DigiVault's original venture capital investment?
(e) What will be the dollar value of the management team's original $750,000 equity investment at the time of the liquidity event?

Reference no: EM13269450

Questions Cloud

Find the magnetic field strength in between the solenoids : Consider a system consisting of two long, concentric solenoids. The larger solenoid has current running in counter clockwise fashion. Find the magnetic field strength inbetween the solenoids. positive number if it is up

Identify a human need or set of needs : What is core thesis? What does the text argue? Summarize text and reflect its core thesis. - Who is Bruce Davidson?- What are some of the works discussed?

Explain how to neutralize the hydrochloric acid solution : How many milliliters of a 0.150 M magnesium hydroxide solution are needed to neutralize 1.985 L of a hydrochloric acid solution that is 0.5408 M

What is the arithmetic average return : A stock has had returns of ?19.9 percent, 29.9 percent, 34.8 percent, ?11.0 percent, 35.7 percent, and 27.9 percent over the last six years.

Management team identifies a security software firm : Management team identifies a security software firm,

What is the percentage total return : Suppose a stock had an initial price of $61 per share, paid a dividend of $1.40 per share during the year, and had an ending share price of $69.

Find the minimum uncertainty in this particles energy : The E' is an unstable particle, with a mean lifetime on 2.5x10^-10s. What is the minimum uncertainty in this particles energy

Psychological-ethical egoism-weigh in on possibity altruism : What are the differences between psychological and ethical egoism and weigh in on the possibility of altruism.

At what overdrive voltage is the mosfet operating : What is the maximum output resistance that the source follower must have if the output voltage is to remain within + or - 20% of nominal value. If the MOSFET has kn = 16 mA/V^2, at what current ID must it be biased.

User Account

All Pages