Research Article
A Framework for Valuation and Portfolio Optimization of Venture Capital Deals with Contractual Terms
Table 7
The Pareto solution of algorithms MOBDEHS for five iterations.
| Solutions | Deal 1 | Deal 2 | Deal 3 | Deal 4 | Deal 5 | Deal 6 | Deal 7 | Deal 8 | Deal 9 | Deal 10 | Deal 11 | Deal 12 | Objective 1 | Objective 2 |
| 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | | | | | 0.073353 | 2 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | | | | | 0.11078383 | 2.75 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | | | | | 0.137424105 | 3.2 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | | | | | 0.145801031 | 3.8 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | | | | | 0.153424909 | 4.4 |
| 2 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | | | | | 0.051881 | 2 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | | | | | 0.08084466 | 2.75 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | | | | | 0.100283076 | 3.2 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | | | | | 0.109298719 | 3.8 |
| 3 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | | | | | 0.021 | 2 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | | | | | 0.0399 | 2.5 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | | | | | 0.0401 | 2.8333 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | | | | | 0.040931 | 3 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | | | | | 0.06071436 | 3.5 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | | | | | 0.07017149 | 4.25 |
| 4 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | | | 0.11150892 | 2 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | | | 0.14675165 | 2.6 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 1 | 1 | | | 0.154373822 | 3.2 |
| 5 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | | | 0.06389883 | 2 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | | | 0.091650821 | 2.6 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | | | 0.100513936 | 3.2 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | | | 0.109298719 | 3.8 |
| 6 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | | | 0.04275226 | 2 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | | | 0.062626546 | 2.6 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | | | 0.071408062 | 3.2 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | | | 0.080257478 | 3.8 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | | | 0.088969144 | 4.4 |
| 7 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 0 | 0.11936526 | 2 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0.14675165 | 2.6 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0.153449543 | 3.8 |
| 8 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0.09078712 | 2 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0.091650821 | 2.6 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0.09976591 | 2.75 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0.117723069 | 3.2 |
| 9 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0.06229335 | 2 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0.062626546 | 2.6 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0.07148536 | 2.75 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0.089625689 | 3.2 |
|
|