Fund IV · Exit Waterfall & Fund Returns
Bottom line up front
Exit Waterfall
Proceeds allocation across the exit-value range. Kinks mark preference and conversion thresholds; the dashed line is the modeled exit.
LP vs GP Split
Fund IV distribution at the modeled outcome.
Ownership Decay
Lead investor stake through successive rounds.
Flagship Realization — Helios Robotics
Key Assumptions
The inputs driving every figure above — transparent and adjustable in the full product.
Illustrative sample — not investment advice. “Meridian Crest Ventures”, “Helios Robotics”, and all figures, names, and entities shown are fictional and for demonstration only. Nothing here is an offer, solicitation, or recommendation. Outputs are model estimates, not valuations.
Want a live, branded version with your own deals?
Explore CapStack →