MOIC calculator: multiple on invested capital
MOIC stands for multiple on invested capital.
MOIC is what an investment returns as a multiple of what went in: proceeds ÷ amount invested. 3x means every £1 came back as £3.
The formula
MOIC = what comes back ÷ what went in
Worked example: 2.80x
The example uses the guide's seed round, £200,000 for 20%, with a matching cap table, exit, fund and market.
- 10.0% diluted by 30% = 7.00% at the exit
- 7.00% × £3.0m = £210,000
- £210,000 ÷ £75,000 = 2.80x
Work out your MOIC
Until you type a figure, the results show an example business. Fill in only what you know: from then on every result uses your figures alone, and nothing you type leaves your browser.
MOIC for the example
Example2.80x
- 10.0% diluted by 30% = 7.00% at the exit
- 7.00% × £3.0m = £210,000
- £210,000 ÷ £75,000 = 2.80x
Formula: What comes back ÷ what went in.
- Sale price for a 10x
- £10.7m
Everything your numbers show
For the example business: 27 of 27. Type your own figures to replace them. Select one for its page.
- Valuation£1,000,000post-money
- Pre-money valuation£800,000
- Post-money valuation£1,000,000
- Equity20.0%Equity sold
- Dilution70.0%kept by existing shareholders, down from 100.0%
- Option pool142,857new pool shares
- Fully diluted60.0%Fully diluted ownership
- SAFESimple agreement for future equity89,286shares
- Loan note96,429shares
- Pro rata rights£200,000Pro rata amount
- Liquidation preference£1,000,000to the investor
- Vesting180,000after 18 months
- Cliff120,000at month 12
- SEISSeed Enterprise Investment Scheme£10,000
- EISEnterprise Investment Scheme£6,000
- VCTVenture capital trust£4,000
- TAMTotal addressable market£240,000,000a year
- SAMServiceable available market£60,000,000a year
- SOMServiceable obtainable market£3,000,000a year
- Down roundDown round
- Up roundDown round
- Flat roundDown round
- MOICMultiple on invested capital2.80x
- IRRInternal rate of return22.9%a year
- TVPITotal value to paid-in capital1.50x
- DPIDistributions to paid-in capital0.40x
- Dry powder£24,000,000
How to read your result
MOIC ignores time: 3x in three years is far better than 3x in ten. The IRR (internal rate of return) calculator shows that.
Watch out for
Allow for later dilution, or an early investor's share at the exit, and so the multiple, will be overstated.
Last checked . Estimates only, not financial, tax or legal advice: check your accounts and documents, and take advice before you act. More terms in the startup glossary.