Lock the thesis, analyse the company with Growth OS, value the share, and verify the claims — one candidate at a time.
Investment Guide: Next: lock the thesis / why-now so the analysis and pre-mortem have a target · for Kystdata AS.
Kystdata ASMaritime dataSource · Your PMPConnected · PMPPASSAnti-portfolio
Value the share & the return
Value the share — entry, ownership, dilution, and MOIC/IRR return scenarios.
T2
Valuation & ownership
Pre-money
NOK 34M
Round size
NOK 9.0M
Post-money
NOK 43M
Your ticket
NOK 2.0M
Ownership
4.7%
Instrument
Preferred
Dilution (next round)
−1.2%
Return scenarios — is the share a buy at this price?
| Scenario | Exit value | MOIC | Net IRR |
|---|---|---|---|
| Bear | NOK 10M | 0.2× | -35% |
| Base | NOK 70M | 1.3× | +6% |
| Bull | NOK 180M | 3.2× | +33% |
The strategic analysis says whether the company is good; this says whether the share is a buy at this price. Feeds the IC pre-read.
TALK TO THE PROGRAM — about this sub-step