|
The Impact of “Dilution”
Many entrepreneurs are surprised at the suggestion
that, if all goes well, they will
own 10% to 15% of their company at the time of an
Initial Public Offering. That’s quite a contrast
from a current ownership stake of, say, 50% immediately
prior to a Seed round. The difference is the impact
of dilution due to multiple rounds of financing.
Investor
Expectations
Investors have some general expectations regarding
acceptable valuation ranges, appropriate issue sizes,
and equity ownership (a function of the other two).
Some “rule of thumb” dilution figures are that:
- Seed Stage financings comprise 20% to 30% of
the post-money fully-diluted equity;
- Series A and Series B financings comprise 30%
to 40% of the post-money fully-diluted equity;
- Later Stage financings comprise 15% to 25% of
the post-money fully-diluted equity; and,
- An IPO is generally for 15% to 25% of the post-money
fully-diluted equity.
There is an important “understood” assumption in
these rules of thumb. The company is expected to
“top up” its option pool to a standard level each
time immediately precedent to a financing. Typically,
an early stage technology company’s option plan
is maintained at between 15% and 25% of the company’s
fully-diluted equity. By ensuring these “top ups”
occur before a new financing, their dilutive effect
only impacts the existing shareholders
Examples
The following two examples give you a better idea
of what to expect from the dilutive effects of financings
on the VC Path.
Assumptions for both:
- Seed Round:
- Issue Size of US$750,000; and,
- Valuation will be modest (US$1.5 million
to US$2 million), recognizing the caution
in the current capital markets and intending
to ensure the “right investors” come together
and do it quickly.
- Series A Round:
- Issue Size of US$3.5 million; and,
- Valuation will likely be more normal, US$5
million or US$6 million.
- Series B Round:
- Issue Size of US$12 million; and,
- Valuation will likely be, US$15 million
to US$20 million (1x to 1.25x projected revenue).
- strong experienced founding team
- continuous growth in product development
- company attracts its intended capital at
the most favourable valuations (ie high end
of typical range)
|
|
- less experienced team
- stumbles, but does not fail in meeting its
objectives
- company attracts its intended capital at
the least favourable valuations (ie. Low end
of typical range)
|
While these scenarios provide some realistic parameters,
actual valuations will depend on the attractiveness
of the given investment and the market conditions
at the time.
Appendix
1: Capitalization Structure for Highly Successful
Team
SAMPLE
- Newco
Capital Structure |
Start |
Option
Plan |
Seed
Rnd |
Series
A |
Series
B |
IPO |
Equity
Ownership (%) |
|
|
|
|
|
|
Founder
1 |
75.00% |
56.25% |
45.00% |
28.13% |
17.58% |
14.28% |
Founder
2 |
20.00% |
15.00% |
12.00% |
7.50% |
4.69% |
3.81% |
Other
Initial Shareholders |
5.00% |
3.75% |
3.00% |
1.88% |
1.17% |
0.95% |
Option Plan |
|
25.00% |
20.00% |
20.00% |
20.00% |
20.00% |
Seed Round Investors |
|
|
20.00% |
12.50% |
7.81% |
6.35% |
Series A Investors |
|
|
|
30.00% |
18.75% |
15.23% |
Series B Investors |
|
|
|
|
30.00% |
24.38% |
Public Shareholders |
|
|
|
|
|
15.00% |
Subtotal |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
|
|
|
|
|
|
|
Value of Holdings
(USD) |
|
|
|
|
|
|
Founder 1 |
|
|
1,687,500 |
3,675,000 |
7,875,000 |
49,804,688 |
Founder 2 |
|
|
450,000 |
980,000 |
2,100,000 |
13,281,250 |
Other Initial Shareholders |
|
|
112,500 |
245,000 |
525,000 |
3,320,313 |
Option Plan |
|
|
750,000 |
1,633,333 |
5,600,000 |
56,666,667 |
Seed Round Investors |
|
|
750,000 |
1,633,333 |
3,500,000 |
22,135,417 |
Series A Investors |
|
|
0 |
3,500,000 |
8,400,000 |
53,125,000 |
Series B Investors |
|
|
0 |
0 |
12,000,000 |
85,000,000 |
Public Shareholders |
|
|
0 |
0 |
0 |
50,000,000 |
Post-Money Equity
Value |
|
|
3,750,000 |
11,666,667 |
40,000,000 |
333,333,333 |
Pre-Money Value |
|
|
3,000,000 |
8,166,667 |
28,000,000 |
283,333,333 |
Subtotal |
|
|
|
|
|
|
|
|
|
|
|
|
|
The principal founder’s equity ownership is diluted
from an initial 75% to just more than 14% at the
IPO. The value of the equity holdings is US$49
million at the IPO
Appendix
2: Capitalization Structure for Moderately Successful
Team
SAMPLE - Newco
Capital Structure |
Start |
Option
Plan |
Seed
Rnd |
Series
A |
Series
B |
IPO |
Equity
Ownership (%) |
|
|
|
|
|
|
Founder
1 |
75.00% |
53.57% |
37.50% |
18.75% |
9.38% |
6.45% |
Founder
2 |
20.00% |
14.29% |
10.00% |
5.00% |
2.50% |
1.72% |
Other
Initial Shareholders |
5.00% |
3.57% |
2.50% |
1.25% |
0.63% |
0.43% |
Option Plan |
|
28.57% |
20.00% |
20.00% |
20.00% |
20.00% |
Seed Round Investors |
|
|
30.00% |
15.00% |
7.50% |
5.16% |
Series A Investors |
|
|
|
40.00% |
20.00% |
13.75% |
Series B Investors |
|
|
|
|
40.00% |
27.50% |
Public Shareholders |
|
|
|
|
|
25.00% |
Subtotal |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
|
|
|
|
|
|
|
Value of Holdings (USD) |
|
|
|
|
|
|
Founder 1 |
|
|
937,500 |
1,968,750 |
3,375,000 |
14,062,500 |
Founder 2 |
|
|
250,000 |
525,000 |
900,000 |
3,750,000 |
Other Initial Shareholders |
|
|
62,500 |
131,250 |
225,000 |
937,500 |
Option Plan |
|
|
500,000 |
1,050,000 |
3,600,000 |
30,000,000 |
Seed Round Investors |
|
|
750,000 |
1,575,000 |
2,700,000 |
11,250,000 |
Series A Investors |
|
|
0 |
3,500,000 |
7,200,000 |
30,000,000 |
Series B Investors |
|
|
0 |
0 |
12,000,000 |
60,000,000 |
Public Shareholders |
|
|
0 |
0 |
0 |
50,000,000 |
Post-Money Equity
Value |
|
|
2,500,000 |
8,750,000 |
30,000,000 |
200,000,000 |
Pre-Money Value |
|
|
1,750,000 |
5,250,000 |
18,000,000 |
150,000,000 |
Subtotal |
|
|
|
|
|
|
|
|
|
|
|
|
|
The principal founder’s equity ownership is diluted
from an initial 75% to just more than 6% at the
IPO. The value of the equity holdings is US$14
million at the IPO.
As demonstrated, the scenario can be very different
if the company is unable to attract a highly experienced
management team. Inexperienced managers may fail
to meet the intensive demands of a high growth startup
– specifically they may be unable to complete product
development on time and need to raise new capital
without a completed product. Investors will “penalize”
the company valuation because the product development
risk remains. Once over this “stumble,” the company
can get back on track and raise new capital at a
step up in valuation.
Source: Ottawa Capital Network
|
|