Scenario A: Raising $250K



Updated August 29, 2023
Angel Investing

You’re reading an excerpt of Angel Investing: Start to Finish, a book by Joe Wallin and Pete Baltaxe. It is the most comprehensive practical and legal guide available, written to help investors and entrepreneurs avoid making expensive mistakes. Purchase the book to support the authors and the ad-free Holloway reading experience. You get instant digital access, commentary and future updates, and a high-quality PDF download.

examplePext, Inc. raises its first external round as a priced round, closing a $250K raise with a $1M pre-money valuation. (If you have been reading carefully, you would rightly object to a priced round for a raise of only $250K, and suggest a SAFE or convertible note instead, but bear with us so we can illustrate the dilution!) If the pre-money is $1M, the post-money valuation in this case will be $1.25M (pre-money valuation plus amount raised), and the percentage of the company sold will be 20% ($250K/$1.25M). Let’s say that our savvy investors insist that their ownership should be calculated on a fully diluted basis.

FIGURE 3S: Summary cap table prior to any investments

Consolidating the cap table above (Figure 3) to aggregate founders and employees prior to investment:

Shares or OptionsIssued and OutstandingFully Diluted
Employee 1345,0003.33%3.00%
Issued and Outstanding10,345,000100.00%
Option Pool Available1,155,00010.04%
Total Fully Diluted11,500,000100.00%

Figure A1: Impact of Raising $250K on $1M Pre-Money Valuation, Fully Diluted Basis

Shares or OptionsIssued and OutstandingFully Diluted
Round 1 Investors2,875,00021.75%20.00%
Issued and Outstanding13,220,000100.00%
Option Pool1,155,0008.03%
Total Fully Diluted14,375,000100.00%

Let’s assume that $250K lasts a year (founders are taking minimal salary), and Pext has made great progress. They now have a fully functioning app in the Apple app store with 10K downloads and great early customer engagement numbers. They want to hire a full time app developer and a full time marketing person. Based on the customer engagement and their execution to date overall, they raise another $750K round of funding, and convince investors that they are worth $3M pre-money. Again, they will be selling another 20% of the company: (750K/(3M + 750K)) = 20%. This would be a typical scenario.

The post-money valuation after the first round was $1M + $250K = $1.25M. So this is a great progress in the valuation from one round to the next ($1.25M post to $3M pre-money), and is called an “up-round.”

Figure A2: Impact of Then Raising $750K on $3M Pre-Money Valuation, Fully Diluted Basis

Shares or OptionsIssued and OutstandingFully Diluted
Round 1 Investors2,875,00017.10%16.00%
Round 2 Investors3,593,75021.37%20.00%
Issued and Outstanding16,813,750100.00%
Option Pool1,155,0006.43%
Total Fully Diluted17,968,750100.00%

At this point, everything is going well and the founders own almost 56% of the stock on a fully diluted basis. The Round 1 investors have been diluted from their initial 20% down to 16% by the Round 2 investors.

Scenario B: Raising $500K

For comparison now, let’s look at scenario B, where the founders raise $500K instead of $250K on the same $1M pre-money valuation. Now they are giving up a third of the company in the first external round.

Figure B1: Impact of Raising $500K on a $1M Pre-Money Valuation, Fully Diluted Basis

Shares or OptionsIssued and OutstandingFully Diluted
Round 1 Investors5,749,13835.72%33.33%
Issued and Outstanding16,094,138100.00%
Option Pool1,155,0006.70%
Total Fully Diluted17,249,138100.00%
You’re reading a preview of an online book. Buy it now for lifetime access to expert knowledge, including future updates.
If you found this post worthwhile, please share!