ABC Inc. is a startup with 10 million shares outstanding at inception. The founders own 9 million shares, while 1 million shares are reserved for employee stock options. Last year, the company raised $100,000 from an angel investor through convertible notes. The notes stipulate a valuation cap of $4 million, a discount of 20%, and an interest rate of 10%.
This year, the company is raising a seed round and has received a term sheet for a $2 million investment at a $6 million pre-money valuation. The investor wants a 25% stake in the company post-financing and requires the option pool to be increased to 15% upon closing.
The founders want to know what the cap table will look like upon note conversion and post-seed round. What will be the dilution impact on the founders?
评论0