Search Fund Cap Table & Equity Dilution Solver

Underwrite traditional institutional search funds (stepped vesting, 8% preferred return hurdles) vs self-funded search models with personal equity preservation at exit.

Enterprise Exit Value & Fund Structure

Projected 5-Year Exit Enterprise Value ($)

Remaining Senior Debt at Exit ($)

Searcher Final Equity Ownership (% - e.g. 25% Trad / 80% Self)

Searcher Net Exit Proceeds

Net Available Equity Value Pool at Exit

$10,700,000 Equity Pool

Searcher Net Pre-Tax Cash Payout at Exit

+$2,675,000 Cash Check

Equivalent Payout in Self-Funded Model (80% Equity)

+$8,560,000 (+3.2x More Wealth)