For: Investors
Inputs: paid-in capital, DPI to date, remaining NAV, vintage year
Output: TVPI / DPI / RVPI and dollars still needed for a 3×
Time: 10 min
v1.1.1, updated Oct 2026
Read the issue behind this modelFor: Pre-seed investors. Founders who want to know why a fund passed.
Inputs: fund size, check, post, the exit you believe, dilution per round, pro rata Y/N
Output: exit to return the fund, % of fund your exit returns, max post you can pay, verdict
Time: 2 min
A $500k check at a $10M cap needs a ~$1.02B exit to return a $25M fund. Run yours.
v1.0 · updated Oct 2026
For: Investors
Inputs: current ownership, round size and pre-money, reserves left, MOIC target
Output: defend / partial / skip - and capital to write
Time: 12 min
v1.1.1, updated Oct 2026
Read the issue behind this model
For: Investors
Inputs: fund size, reserve %, per-company ownership, round need, conviction 1–5
Output: follow-on $ by company and unfunded high-conviction gaps
Time: 20 min
v1.1.1, updated Oct 2026
Found a bug or want a model? Tell me.