CALC-05 · Sell

Seller net proceeds

From enterprise value to the cash you receive at closing, separating deferred and contingent amounts.

Inputs

• Enterprise value (€)
• Debt and debt-like (€)
• Eligible cash (€)
• Working-capital adjustment (€)
• Stake sold (%)
• Escrow / holdback (€)
• Vendor note (€)
• Rollover (€)
• Contingent earn-out (€)
• Success fee (bps, 500 = 5%)
• Upfront already paid (€)
• Other costs due at close (€)
• Tax due at close (€, your estimate)

Outputs

• Equity value (100%)
• Gross consideration
• Cash at close
• Success fee due at close
• Net cash at close before tax
• Net cash at close after tax
• Contingent earn-out

Simulation — not a proposal, a valuation or a financing approval.