Owner Earnings Calculator

Adjust the variables below to see your potential earnings over 5 years

Your Equity (Post-Seed)

56.25%

Seed Investors

25.00%

Post-Money Valuation

$20.00M

Your Stake Value

$11.25M

Adjust Variables

Cap Table & Funding

Seed Raise Amount

Pre-Money Valuation

Your Equity Pre-Seed (%)

Year 1 Base Metrics

Y1 Total Bookings

Y1 Avg Order Value ($)

Platform Commission Rate (%)

15%

Bookings Growth Rates (%)

Year 2 Growth

100%

Year 3 Growth

100%

Year 4 Growth

75%

Year 5 Growth

60%

Exit Assumptions

Exit Revenue Multiple (Y5)

4x Revenue

Your Annual Earnings (Owner's Share of EBITDA)

Year 1

EBITDA: $1.26M

$710K

Year 2

EBITDA: $4.38M

$2.47M

Year 3

EBITDA: $11.92M

$6.70M

Year 4

EBITDA: $22.34M

$12.57M

Year 5

EBITDA: $38.35M

$21.57M

Note: Y1 typically reinvested. Real owner distributions start Y2+.

Exit Value (Year 5+)

Company Valuation:$205.42M

Y5 Revenue:$51.35M

Exit Multiple:4x

Your Exit Payout:$115.55M

56.25% ownership

5-Year Total Owner Value

Y1-Y5 Earnings:$44.02M

Exit Value:$115.55M

Total Value:$159.57M

5-Year Company Performance

Metric	Y1	Y2	Y3	Y4	Y5
Bookings	250K	500K	1.0M	1.8M	2.8M
GOV	$22.50M	$47.50M	$105.00M	$190.75M	$319.20M
Revenue	$3.56M	$7.58M	$16.92M	$30.84M	$51.35M
EBITDA	$1.26M	$4.38M	$11.92M	$22.34M	$38.35M