This is part 2 of a 4 part series.
Read this article that covers the math behind a Post-SAFE.
Geek Alert: This series of articles are numeric in nature
We will use the following cap table scenario.
|Fully Diluted||4M shares|
|PPS||$8M / 4M = $2.00|
|Unlike a Post-SAFE, the math behind Convertible Notes are all based on pre-conversion fully diluted shares.|
This makes the calculations much simpler than a Post-SAFE.
The steps to understand Convertible NOTE conversion are:
a) Determine the number of shares a discount will offer
b) Determine the number of shares a valuation cap will offer
c) Pick the better of the two that gives more ownership to the investor
From a high level, this is a 2-step process.
Step 1: Compute the number of shares the Convertible NOTE investor gets if the discount is applied.
|Determine the PPS if discount is hit||$2.00 * (1 – 20%) = $1.60|
|Compute the number of shares this PPS gets||$100K / $1.60 = 62,500 shares|
Step 2: Compute the number of shares the Convertible NOTE investor gets if the cap is applied.
For this, we first determine the ownership interest the Convertible NOTE investor gets on conversion.
Convertible NOTE Ownership at Priced
|$100K / $6M = 1.667%|
Next calculate the number of shares that will be issued to the Convertible NOTE investor.
|1.667% * 4M = 66,667 shares|
We can see that the Valuation Cap in this example gives the NOTE investor more shares. So, the NOTE uses the cap instead of the discount.
The effective PPS of the Convertible NOTE can also be quickly calculated.
Effective Convertible NOTE PPS
|$100K / 66,667 = $1.50|
Now, let’s look at another scenario where the deal structure is exactly the same, except that the Convertible NOTE has a 30% discount.
In this case, the shares received by the Convertible NOTE investor will be:
|Determine the PPS if discount is hit||$2.00 x (1 – 30%) = $1.40|
|Compute the number of shares this PPS gets||$100K / $1.40 = 71,429 shares|
This is more than the shares that the valuation cap would issue to the investor (66,667), so the Discount version gets picked.
As seen in this article and the previous article, we see that under similar terms, the shares issued to investors and the corresponding equity given out are:
|Convertible NOTE||66,667 shares|
It’s deceptive to assume that using the same valuation cap makes Post-SAFE and Convertible NOTE behave the same. This example shows that Post-SAFE results in higher dilution compared to a NOTE for the same valuation cap.
In reality, cap tables are complex. Founders typically raise capital using multiple terms and instruments before a priced event. TWO12’s built-in modeling engine makes it easy for founders to model and visualize dilution across. Sign up here.