Downside Upside Ratio
Acquisition Price = Private Market Value
 Max Price of Public Company is 80% of Private Market Value
 Large Caps are priced around 60%  65% below the Private Market Value
 Small Caps are priced around 75% below the Private Market Value. Worst
case is 25% of Private Market Value
Higher than 5:1 Ratio
Ex.:
Stock XYZ is a small cap and currently priced at $15
Private Market Value is $36
The sell target is 80% of $36 = $28.80
Worst case Private Market Value is 25% of $36 = $9
Upside to Sell Target: $28.80 - $15 = $13.80
Downside to Worst Case Scenario: $15 - $9 = $6
Ratio: 13.80 / 6 = 2.3