Building Convertible Debt into the Premoney Valuation

Having a relatively small about of convertible debt on your balance sheet prior to your Series A financing is not a bad thing.  I am a big fan of convertible debt (with appropriate terms).   Typically the convertible debt automatically converts in a Series A round of at least $X within Y time frame.  So $X might be at least $1mm and Y time frame might be within 18 months of the convertible debt issuance.  The X and Y are negotiated, with the Y typically being a date shortly before the convertible debt is all used up by the company in its operations.

One interesting point that comes up a lot is how to factor the convertible debt into the premoney valuation of the Series A round.  Let’s assume the following:

  • Common Stock outstanding:  3,400,000 shares owned by the founders.
  • Option pool:  500,000 shares (some issued, some reserved, but that is typically irrelevant as the whole pool is normally factored into the premoney share price calculation)
  • $62,000 of convertible debt outstanding with $13,700 of aggregate interest accumulated, which also converts as well in the qualifying round.  And let’s assume that the debt has a 20% conversion discount.  I am going to ignore any valuation cap feature.
  • Series A premoney valuation negotiated to be $3mm.

So, to calculate the Series A share price, you take the premoney valuation of $3mm and divide it by the number of premoney shares, which again will typically include the whole option pool.  So, $3mm/(3,400,000+500,000) = $.7692 per share.   That would be the share price of the Series A stock being sold to new Series A investors.

But, what about the convertible debt?  The convertible debt has what I like to call “purchase power” equal to ($62,000+$13,700)/(1-20%)= $94,625.  That is how much Series A stock will be issued to the debt holders.

If you don’t factor this purchase power into the premoney valuation, the Series A new investors are going to end up with less than what they expect.  In our example, if the premoney is $3mm and the Series A new investors are putting in $1mm, then they expect to own 25% of the company after the closing ($1mm invested/$4mm post money).  But, when you factor in the convertible debt purchase power, the post money valuation is actually $4,094,625 (just $3mm premoney plus $ amount of Series A sold).  So the new Series A investors end up with 24.4% ($1mm/$4,094,625).   Granted, that is not much dilution, BUT what if there were like $600K of convertible debt instead of $62K.  Ouch, then the dilution is real.

The easiest way to deal with this issue (and the way I like to deal with it), is to simply subtract the convertible debt purchase power from the negotiated premoney valuation.  So, in our example, the new premoney valuation would be $3mm minus $94,625 = $2,905,375; the new Series A share price would be $2,905,375/(3,400,000+500,000) = $.7450 per share (note how it is lower than the per share price calculated above).   And the post money would be $2,905,375 + $1,094,625 (which is the total Series A sold including the convertible debt) = $4mm.  And, viola, the new Series A investors who put in the fresh $1mm own 25% post money.

The one big issue to keep at the front of your mind is that the more convertible debt you have on your balance sheet prior to the Series A round the bigger the impact on the “true” premoney valuation (in the downward direction).   It can get painful so make sure to manage your expectations.


5 thoughts on “Building Convertible Debt into the Premoney Valuation

  1. Very interesting and helpful for those of us who don’t “live” daily in these calculations, Zach. It might be just a touch clearer if you note in the text that a 20% conversion discount is equivalent to dividing by (inflating) the total debt + accrued interest by .8, and then just use “/.8” in the equation rather than “1-20%” which is a notation that confused me at first. But great job.

  2. Would really like to see this same calculation, taking a pre-money cap into consideration. When a pre-money cap results in lower price per share than a discount, you have to lower the pre-money valuation further. I keep getting a circular reference on this.

  3. Has anyone done the math with both the discount and cap? Hard to figure out how many shares are implied by the cap because it will change when the pre-money does

  4. Pingback: Convertible Debt Revisited | ithaca VC

Leave a Reply

Fill in your details below or click an icon to log in: Logo

You are commenting using your account. Log Out /  Change )

Twitter picture

You are commenting using your Twitter account. Log Out /  Change )

Facebook photo

You are commenting using your Facebook account. Log Out /  Change )

Connecting to %s