Thanks for the feedback!
Yep I did realize the $1B issue too. Am building a way to dynamically set the exit valuation, probably next weekend.
As for dilution there isn't really a good way to factor that in. I still believe that using the BSM options model is a much better gauge of value than what most people use so hopefully it provides some benefits there.