Series A Dilution Calculator

Home / Series A Dilution Calculator

Significant Assumptions

Common Shares Issued, pre-Series A: (Founders' Shares)

Pre-Series A Options, Warrants, etc.: (e.g., service providers)

Pre-Money Valuation: $

Size of Series A Round: $

Total Purchasing Power of Notes, w/o cap: (Principal, Interest, Discount) $

Percentage Issuable to Convertible Debt: if Conversion Cap effective %

Post A-Round Option Pool: %

Notes

Principal Amount: $

Interest Rate: %

Average Days Interest:

Conversion Discount: %

Conversion Cap: $

Description	$ Value or %	# of Shares
Amount Raised in A Round	$ 2,000,000
Pre-Money Valuation	$ 5,000,000
Post-Closing Valuation	$ 7,000,000
Price per share based on above assumptions	$ 140
Percentage of fully-diluted equity issued to A Round Investors	28.57 %	14,286
Everything Else	71.43 %
Percentage to be allocated to options pool	10.00 %	5,000
Shares issuable upon conversion of notes	2.13 %	1,064
Percentage of fully-diluted equity represented by founders' shares and pre-Series A options	59.30 %
Options pre-Series A	59.28 %	28,000
Founders' Shares	0.02 %	10
Total	100.00 %	50,000