Vladislav SolovevPartner & Head of Research

October 2, 2026 · 7 min read

What Is a PWERM Valuation? Definition, How It Works and Examples

How appraisers value a private company’s shares by modeling several possible exits and weighting each by its odds, and why they use it close to an IPO.

  • Valuation
  • 409A
  • Exits
1.0The short answer

What is PWERM? The probability-weighted expected return method (PWERM) values a private company’s shares by modeling a few possible exits, such as an IPO, a sale or a shutdown. For each exit, it works out what each class of shares receives. It weights those payouts by how likely each exit is. Then it discounts the result back to today.

Preferred and common stock are paid differently at an exit, and PWERM makes that difference visible. If you are an employee, it can set the 409A value behind your option’s strike price. If you are buying common shares, it explains why they are worth less than the price of the last preferred round. Appraisers rely on it when an exit is close enough to model.

2013

Edition of the AICPA valuation guide that sets out PWERM. An update came out as a working draft on December 18, 2025

01.2026 · AICPA & CIMA

12 months

Maximum age of an independent appraisal used for a 409A option grant

As of 2026 · Treas. Reg. §1.409A-1(b)(5)(iv)(B)

180 days

If an IPO is expected within this window, the start-up valuation presumption is unavailable

As of 2026 · Treas. Reg. §1.409A-1(b)(5)(iv)(B)

2.0How it works

What Is a PWERM Valuation, and How Does It Work?

PWERM is one of the methods in a practice guide from the American Institute of Certified Public Accountants (AICPA). The guide is called Valuation of Privately-Held-Company Equity Securities Issued as Compensation. Accountants and appraisers use it to value private-company stock issued as pay. The 2025 working draft of its update calls PWERM the scenario-based method. It notes that the method “may also be referred to as the probability-weighted expected return method (PWERM).” The steps are the same under either name.

  1. Choose the outcomesWith management, the appraiser lists the realistic exits: an IPO, a merger or sale, a dissolution, or staying private until a later exit.
  2. Value the company in eachEstimate the equity value at the date of each exit, as a single figure or a range. The range must include both high and low outcomes.
  3. Run the waterfallSplit each exit value among the share classes according to their rights. This order of payment is called the waterfall. Where preferred does better by taking its liquidation preference, it takes it. Where converting to common pays more, it converts.
  4. Weight by probabilityGive each outcome a probability. Then adjust the set until the model reproduces the price of the latest round or of recent secondary trades. This check is called calibration.
  5. Discount to todayBring each class’s expected payout back to the valuation date at a rate that reflects its risk. The rate can differ by class.
  6. Divide by sharesPresent value per class ÷ shares in that class = value per share.
  7. Adjust for marketabilityConsider a discount for lack of marketability, because a private share cannot be sold whenever its holder wants.

Step three is where the cap table, the record of who owns which shares, matters. A liquidation preference pays preferred holders first in a weak exit. That can leave common with little or nothing. In a strong exit, preferred converts and both classes are paid alike. PWERM captures this by valuing each scenario separately. A single averaged forecast would hide it.

3.0Example

A PWERM Valuation, Worked Through

A company has 6 million common shares and 4 million preferred shares. Investors bought the preferred in the last round at $15 each. That gives them a $60M liquidation preference: 1×, non-participating and convertible one for one. In plain terms, they either get their $60M back first or convert to common, whichever pays more. The appraiser models three exits two years out.

IPO: preferred converts
Probability30%
Equity value$500M
To preferred$200M
To common$300M
Per common share$50.00
Sale: preferred takes its $60M
Probability40%
Equity value$120M
To preferred$60M
To common$60M
Per common share$10.00
Dissolution: preferred takes all
Probability30%
Equity value$30M
To preferred$30M
To common$0
Per common share$0.00

Illustrative company with no market data behind it. In the sale, converting would give preferred 40% of $120M = $48M. That is less than its $60M preference, so it takes the preference

Probability-weighted payout at exit (30% × $50 + 40% × $10 + 30% × $0)
Per common share$19.00
Discounted two years at 25% a year (÷ 1.5625)
Per common share$12.16
Less a 20% discount for lack of marketability
Per common share
$9.73
Same weighting for preferred, discounted at 25%: the calibration check
Per common share$14.88

Illustrative. The 25% rate and 20% discount are assumptions for the arithmetic, with no benchmark implied. One rate is used for both classes here for simplicity. Real models often use a different rate for each

Two lines do the explaining. First, the preferred value of $14.88 lands close to the $15 investors paid. That is the calibration the guide asks for. If it did not match, the appraiser would revise the probabilities or values. Second, before any discount, common is worth about 82% of preferred: $12.16 against $14.88. In two of the three exits, the preference takes cash that common would otherwise share. The DLOM, the discount for lack of marketability, then takes it to $9.73.

4.0PWERM, OPM, hybrid

PWERM, the Option Pricing Method and the Hybrid Method

PWERM (scenario-based)
A few named exits, each with a value, a date and a probability. Most practical when a liquidity event, such as an IPO or a sale, is close and the outcomes can be named.
Option pricing method (OPM)
Starts from today’s equity value and treats each share class as a call option on it, a claim that pays only above a set value. It models a continuous range of outcomes with no named scenarios. Often used for earlier-stage companies with no visible exit.
Hybrid method
PWERM’s scenarios, with an OPM used inside one or more of them. A typical setup is a named IPO scenario plus an OPM for “the IPO slips and the exit is unknown.”
Current value method
Allocates value as if the company were sold today. It fits only if an exit is imminent and there is little doubt about value or timing.

The choice follows the company’s stage. Two years from an IPO, the scenarios can be named, so PWERM or a hybrid fits. Five years from any exit, the appraiser would have to invent the scenarios, so an OPM is usually easier to defend.

5.0In a 409A

How PWERM Is Used in a 409A Valuation and in Financial Reporting

A company that grants stock options needs the fair market value of its common stock. The strike price must not be below that value, so the options stay outside Section 409A, the US tax rule on deferred pay. The regulation does not name methods. It requires “the reasonable application of a reasonable valuation method” and lists the factors. These include recent arm’s-length transactions, meaning sales between unrelated parties, and discounts for lack of marketability. A PWERM, a hybrid or an OPM can each meet that standard. How the appraisal itself is ordered and used is covered in 409A valuation.

The same numbers feed the company’s accounts. Under US GAAP, the US accounting rules, option grants are recorded as an expense at fair value. That is the purpose of the AICPA guide, and it is why auditors and appraisers work from one model. The 2025 draft adds that secondary trades in a company’s stock are now common enough to deserve more weight in calibration than in 2013.

General Information, Not Tax Advice

A 409A value is set by an appraiser for one company on one date. Whether an option grant is safe under Section 409A depends on that report and on the plan’s terms. Take both to a qualified adviser.

As an IPO approaches, PWERM tends to take over. The IPO becomes a scenario with a date and a value range. The start-up presumption in the 409A regulation, a safe valuation route for young private companies, also stops applying within 180 days of an expected offering.

6.0Key rules

PWERM Standards and Rules, as of October 2026

AICPA guide, 2013 edition
What it saysSets out PWERM, OPM and hybrid methods for valuing private-company equity issued as compensation.
AICPA working draft, 12.18.2025
What it saysRenames PWERM the scenario-based method. Asks for calibration to the latest round or secondary trades. Comments were due 06.01.2026.
Scenario range
What it saysMust include high and low outcomes. Failed exits should not be assumed to return much to preferred, or to come sooner than successful ones.
Treas. Reg. §1.409A-1(b)(5)(iv)(B)
What it saysValue by a reasonable method that weighs all available information, including recent transactions and marketability discounts.
409A presumptions
What it saysAn independent appraisal no more than 12 months old is presumed reasonable. The start-up presumption is unavailable within 180 days of an expected IPO.

As of October 2026 · AICPA & CIMA (working draft posted 01.16.2026); Treas. Reg. §1.409A-1 · checked 10.02.2026

Common Mistakes When Reading a PWERM

  • Treating the IPO price as the valueThe IPO is one scenario. Its payout is weighted by its probability and discounted.
  • Ignoring the preference stackCommon gets nothing in a low exit when preferences exceed the proceeds. That is why common is worth less than preferred.
  • A model that does not calibrateIf the preferred value does not reproduce the last round’s price, the assumptions are off.
  • Too-cheerful downsideA dissolution that returns most of preferred’s money, or arrives early, overstates preferred and understates common.
  • Forgetting the DLOMThe discounted payout is the value of a share that can be sold freely. A private share cannot be.
Key point

PWERM answers one question. Across the exits that could realistically happen, what does this class of share expect to receive, and what is that worth today?

7.0Terms

The Terms This Page Uses

PWERM
Probability-weighted expected return method: share value from named exit scenarios, weighted and discounted.
Option pricing method (OPM)
Values each share class as an option on the company’s equity, over a continuous range of outcomes.
Hybrid method
Named scenarios, with an OPM inside one or more of them.
Waterfall
The order in which exit proceeds are paid out to each share class.
Calibration
Setting the model’s assumptions so that it reproduces the price of a real transaction in the company’s stock.
Liquidation preference
Preferred holders’ right to be paid first at an exit, up to a set amount.
DLOM
Discount for lack of marketability: the cut in value for a share that cannot be sold quickly.
Start-up presumption
A 409A rule that presumes a young private company’s written valuation reasonable. It is unavailable within 180 days of an expected IPO.
409A valuation
The appraisal of common stock that sets the minimum strike price of employee options.
8.0Questions

Questions About PWERM

Probability-weighted expected return method. The AICPA’s 2025 working draft also calls it the scenario-based method.

When the exits can be named. That is usually when a company is a year or two from an IPO or a sale. Further from any exit, an OPM or a hybrid is generally more practical.

In weak exits, the liquidation preference pays preferred first and leaves common with less or nothing. Only in strong exits, where preferred converts, are the two paid alike.

The appraiser, with management. Calibration tests them: the model should reproduce the price of the latest round or secondary trades. Probabilities that fail that test are revised.

No. It estimates fair value today for tax and accounting. In an actual sale, tender offer or IPO, buyers set the price on that day.

9.0Sources

Where Every Standard on This Page Comes From

Standards and rules were checked against the primary text on October 2, 2026. The worked example is illustrative. The 409A rules are United States federal tax rules.

  1. 01AICPA & CIMA12.18.2025Working draft of the updated Accounting and Valuation Guide, Valuation of Privately-Held-Company Equity Securities Issued as Compensation — update of the 2013 edition; scenario-based method (PWERM), OPM, hybrid
  2. 02Code of Federal Regulations (via Cornell LII)Current textTreas. Reg. §1.409A-1(b)(5)(iv)(B) — reasonable valuation method, 12-month appraisal, 180-day exclusion

This page explains how a market works. It is not investment advice, not a recommendation of any security, strategy or company, and not an offer to sell or a solicitation to buy anything. Private companies may never list or be acquired, positions in them can be illiquid for years, and the entire amount invested can be lost. Figures are accurate as of the dates shown and change. Requirements for investor status, and the tax treatment of a private holding, differ by jurisdiction — the jurisdiction is named wherever this page discusses either. Prepared by the AXEVIL Capital research team. Tax rules described here are United States federal rules unless another jurisdiction is named; they change every year and depend on your own facts. Nothing here is tax advice — take your documents to a qualified adviser.

What closed on the private market in the past two weeks

The rounds that priced, the tender offers that opened and the listings that filed — with the structure of each deal and the date on every figure. Written by the team that reads the paperwork.

Once every two weeks. One email, no sales sequence, unsubscribe in one click. By subscribing you agree that Axevil Capital, LLC will process your email to send the newsletter, as described in the Privacy Policy. Read the published archive first if you like.
San Francisco548 Market St, San Francisco, California, 94104, United States
DubaiThe One Tower, 23rd Floor, Office 13, Dubai, United Arab Emirates
AstanaOffice 338, 55/23 Mangilik El Avenue, Astana, Republic of Kazakhstan

Axevil Capital, LLC is a company (Delaware, #6832739) with legal address: 548 Market St, San Francisco, California, 94104, United States.

Axevil Capital, LLC has Exempt Reporting Adviser (ERA) status (SEC #802−126907).

The information presented on the website is for informational purposes only and:
— does not constitute an offer to buy or sell securities or other financial instruments;
— does not constitute an invitation to trade or provision of investment services;
— does not constitute individual investment advice.

The Company works exclusively with qualified investors who possess the necessary knowledge, experience, and financial capacity to assess risks and invest in high-risk instruments. This asset class involves elevated risks, volatility, and illiquidity. Investors must be prepared to accept the possibility of total loss of invested capital as well as lack of liquidity.

NOTIFICATION OF INVESTMENT RISKS AND STATUS OF THE COMPANY'S ACTIVITIES

FOR ALL INVESTORS GENERALLY:
The Company's activities focus on attracting investments in mature venture projects at the stage of sustainable business development, close to IPO exit.
The Company does not guarantee profit generation. Investments involve risks, including the possibility of returns below expectations, which cannot be guaranteed.

NOTICE TO INVESTORS IN THE UNITED STATES:
— Investment interest offerings are conducted as private placements and are not subject to registration under US securities laws.
— Available only to accredited investors.
— Such securities may have transfer and resale restrictions.
— Investments carry a high level of financial risk.
— Independent legal, tax, and financial consultation is strongly recommended before making investment decisions.

NOTICE TO RESIDENTS OF THE UNITED ARAB EMIRATES (UAE):
— Investment interest offerings are not public in the UAE.
— Directed only to qualified institutional investors.
— Interests are not registered or approved by the UAE Central Bank, SCA, or other regulators.

NOTICE TO RESIDENTS OF ITALY:
— Interest offerings are not authorized by Italian regulators under Decreto Legislativo No. 58/1998.
— Interests may not be offered, distributed, or sold to the general public.

NOTICE TO RESIDENTS OF THE UNITED KINGDOM:
— SPVs constitute unregulated collective investment schemes under FSMA 2000.
— Promotion is restricted and permitted only to "relevant persons" within the meaning of Financial Promotion Order 2005 (Articles 19(5), 49(2)(a)-(d)).
— Most standard protections of the UK regulatory system do not apply.
— Compensation under the UK Financial Services Compensation Scheme is not provided.

NOTICE TO RESIDENTS OF SWEDEN:
— The partnership is not an investment fund under the Swedish Investment Funds Act (2004:46).
— The offering is not subject to registration under the Swedish Financial Instruments Trading Act (1991:980).
— Interests are not approved and will not be approved by the Swedish Financial Supervisory Authority.

NOTICE TO RESIDENTS OF SWITZERLAND:
— SPVs are not approved by FINMA as foreign collective investment schemes under Article 120 CISA. Interests may not be publicly offered or distributed in Switzerland.
— SPVs are not regulated by Swiss authorities.
— Interests are available only to "qualified investors" under CISA or a limited circle of persons without public offering.
— By continuing, you confirm that:
1. You qualify as an accredited/qualified investor under the laws of your jurisdiction (e.g., in the U.S. an annual income exceeding $200,000 individually or $300,000 jointly, or net worth above $1 million, excluding primary residence).
2. You are legally permitted to access this information in your jurisdiction.
3. You understand that private investments involve a high degree of risk, including the risk of total loss of capital.

Axevil Capital 2021−2026 — All Rights Reserved