Term Sheet Case Study Assignment
Term Sheet Case Study Assignment
Term Sheet Case Study Assignment
Name:
A local tech startup has quickly made a name for itself in the local Dayton region for its
unique cyber security products. To expand nationally, it needs at least $4 million dollars
over the next few years and will probably need additional financing in about three or four
years from now. The startup made a deal with a local Angel investment group (Dayton
Angels term sheet) for $300,000 via a convertible note a year ago (will convert upon making
any deal with a VC). The startup is lucky enough to have garnered interest from two
Dayton area venture capital firms (Rudy’s and Flyers term sheets).
1. Complete the capitalization table under each VC investment scenario:
Flyer VC Deal
Shareholder Common Option Pool Series A Total Shares Total
Shares Ownership
Founders X X
Rudy VC Deal
Shareholder Common Option Pool Series A Total Shares Total
Shares Ownership
Founders X X
Dayton VC X X
3. Which investment option is better for the founders if the company gets to an IPO? Explain why.
4. How much do the founders get if they go with Flyer and have an exit value of $3.5Million?
What about an exit value at $10Million? (disregard any dividends owed)
5. How much do the founders get if they go with Rudy/Dayton and have an exit value of
$6Million? What about at $20Million? What about at $40Million (disregard any dividends
owed)
6. How would the company fare under each term sheet if it runs into trouble (missing sales
targets, running out of money, needing to raise again)?
7. With only a few days before the term sheets expire, what should they do?