> 1% chance of exit at 600M valuation after those 5 years

Ah, I see, I wouldn't have taken that into account since I'm not sure it quite works out that way. It seems you've intertwined probability with opportunity cost, is that correct?

EDIT: Thanks for the breakdown, by the way! I really appreciate the insight.