- 6.4Kshares
- 6.4KFacebook
- 14LinkedIn
- 43Buffer
- HackerNews

This is the second part of the Pro Cap Table training course on the dilution formula. In this series we go through the basics you need to know, then worksheet by sheet so you know how to make a seriously kick-ass cap table.

**There are 14 parts:**

- What is a cap table and other important questions
- Cap table dilution step by step example
- Cap table dilution math
- Starting the cap table (The drop down menus we need)
- Shareholders sheet
- Deal calculations
- The cap table sheet
- The assumptions sheet
- Individual shareholder returns sheet
- Returns waterfall calculation
- The ESOP sheet
- The Common sheet
- The convertible notes and warrants sheet
- The preference shares sheets (From Series A to I)

You can join the course and get these sent straight to your mail box here:

Today’s session is going to be simple, we’re going to explain how Cap table dilution works. To get the sheet, **press the big black box in the sidebar**.

If you like to watch videos instead, I have you covered.

This is the sheet we are going to go through:

You start owning the whole of your company, and if you bootstrap and don’t give any shares to the staff you will continue to own all of it. But that’s not normal for most tech startups these days, since, along the way other people get a cut of your company and so upside when you hopefully exit.

**Others getting a cut is called dilution**, and it’s what we are going to get into in detail.

Only, we aren’t going to do the basic version, we’re going to learn about the impact of ESOPs (Employee Share Ownership Plan) on this ‘dilution’ too. In this way, you can understand how your staff get rich too.

## Introduction to startup dilution formula

Dilution happens like shit happens. If you raise money, hire staff, engage in M&A, give shares to lawyers when you were broke, you are going to get diluted.

### What does the dilution formula mean?

It means your relative ownership stake in your startup is less than it was before, as you have given some ownership to someone else. So if you sold for $100m you don’t get all the $100m as others want their cut as they own a share. Every time you have a dilutive event everyone who was on your cap table before gets diluted equally unless they have special rights and something bad happens typically (like a down round where there is full-ratchet anti-dilution).

The earlier someone joins, or invests in a company, the more they get diluted as they suffer dilution at every event. This means you, the founders of a company and the first owners, are going to take the most dilution.

### Think of dilution and ownership like a pie

You own a nice meat pie. It’s yours 100%. But in order to sell it, you need to wait five years and during that time, to survive, you have to give a slice of it to others. You can’t make the pie bigger. It’s fixed and crusty, right? Your ownership in a company is the same.

Each time an investor invests (for cash), an advisor joins (for board position) or staff are hired, they all get a slice. All the slices, including yours, add up to 100%, always.

The best way to think of ownership is in shares and not just a high-level percentage. If you start with 100 shares and you give away 10%, then the total ownership still needs to be the ‘meaty pie’ and add to 100%. That 10% now is added as new filler to the pie to make it bigger. Something has to give- and that means you the founder need to get ‘diluted.’ This happens by increasing the number of shares.

If you own 100 shares then your ownership is calculated as 100/100 (yours/total). If you give 10% away, that increases your number of shares by around 11 shares. So your stake is now 100/111, which is 90%

So now we see that giving shares to people is not free, understand that ESOPs aren’t free either. We are going to work through a step by step example now with numbers in detail.

## Step by step example of how the dilution formula works with investment and ESOP

### Introduction to the ESOP example

To understand how investment rounds and ESOPs affect your ownership, let’s create a scenario where you:

- start with 100% ownership,
- then hire some staff,
- raise a seed round,
- series a and finally
- series b, and
- create two ESOP pools which are targeted at 10% post each raise.

At each stage, you can see how your ownership decreases progressively from 100% to 41%.

### First hires

It begins. You startup and own 100% in common, founder stock. The whole pie.

Next, you need to add some great engineers to your team to get product/market fit to be in a position to do your seed round. Typically you will give 5-10% of your company to these early, star-eyed staff. This can be done in options but often you can use “founders stock.”

We will use 10% for the dilution.

The result: is you own 90% of the company and your new engineers own 10%.

### Seed rounds

Great, the staff kicked ass and you got traction, time to go raise seed round. You give yourself 6 months to get the round done, but it only takes you 4 months. You find and settle on a nice seed stage fund.

You know these seed stage investors require 10 to 25% of your startup to make their business model work. Fortunately, they love you, and with some savvy negotiation, they invest for 10% equity.

The result: you own 81% of the company, your engineers have 9% and the investors have their 10%.

How does the math work? Well, you times the holding you had before by the ownership position of the investors. So 90% times 90% is 81%, and for staff 90% times by their 10%, resulting in 9%. Simple, right?

To take the Udemy course on how to structure ESOPs head here.

### Series-A

Fab. The seed helped you scale up and now it’s time to put some fuel on the fire. It’s time for the fabled Series-A. Things are looking up and you’ve beaten the odds to get here. You had 18 months runway with your seed, and you planned after 12 months to start raising to get a full year of execution and 6 months to get the next round done.

Your seed investors introduce you to Blue Shirt Capital who do series-a and beyond. They like you. Blue Shirt negotiate for 20% of your company and demand a 20% ESOP post raise. You show them your hiring plan and negotiate them down. They now require a smaller ESOP of 10%.

The value of the ESOP is taken out of the “pre money valuation,” which means the dilution from the option pool is taken before the VC investment and your effective pre-money valuation is lower than what you thought, but hey, you need the cash. Before we look at the series-a math, let’s look at what needs to happen with the first ESOP you are going to have to make.

#### ESOP #1

The investors want a 10% pool post series-a. But you are not diluted 10%, you are diluted 12.5%! Wtf? Why? When the 10% option pool is set up, everyone is diluted 12.5% because the option pool has to be 10% after the investment, so it is 12.5% before the investment.

So how does the math work? The dilution at series a is 20% and the esop is 10%. So you divide the ESOP (10%) by 1 minus the dilution you have (20%). That rounds up the amount to the amount pre investment of 12.5%. The formula is =10%/(1-20%)

That 12.5% then diluted proportionally against all shareholders and 12.5% is added to the esop line. Everything adds up to 100%.

The result: So pre the raise but post the esop, the founders now own 70.9% (81% times 87.5%, which is 1 minus the 12.5%), the engineers own 7.9%, and the seed 8.8%.

#### Series-a dilution formula

When the series-a investment closes, everyone is getting diluted 20% other than Blue Shirt who are just getting on your cap table now.

The result: the founders now own 56.7% (70.9% times 80% which is one minus 20%), the engineers own 6.3%, the seed investors own 7%, blue shirt owns 20% and there is a post raise ESOP of 10%. This all adds up to 100% again

### Series-b

Whoop whoop! You made it to the promised land of series-b, you are clearly doing something right! Blue Shirt introduce you to Khaki Co who decide to do the whole deal for 25% and need you to top up the ESOP pool to keep it at 10%.

Now the math is a little funkier here in how you calculate the ESOP and dilution, otherwise, everything is the same math as before.

Note, this model assumes that you do not issue any shares to staff to make it easier to follow. In the real world, your unissued ESOP will be far smaller so your dilution to top up the ESOP will be larger! Understand?

#### ESOP math

Let’s start with how dilution is calculated. The goal is to have 10% post-investment. But this time you already have ESOP left already. That amount of the investment is 10% too, but it needs to get diluted. So let’s look at the formula:

- You gross up the 10% ESOP you need post raise by dividing it by 1 less the 25% investor stake.
- Then you deduct the ESOP you already have which is 10%.
- Now, since the ESOP top up is going to dilute you before the investment, you also gross up the top up the amount by 10%. So the dilution is not 3.33% but 3.67%

All the shareholders get diluted by 3.67%. You can see that the first, original ESOP is now 9.6%. I have added a line for ESOP number two which splits out the top up amount. That is 3.7%. If you look at the total ESOP line you can see that the total ESOP pre-raise equals 13.3%.

#### Series-b math

Let’s look at the series-b math dilution formula now. All the math is the same as we have done before. You just dilute everyone by 25%. If you look at the ESOP total line you can see it adds up to 10%.

The result: What is the end result of all the financing and ESOPs? You own 41%. You engineers who started with 10% now own 4.6%, but of a more valuable company. Your seed investors are down to 5.1%. The series-a chaps who started with 20% are now holding 14.5%. The series B chaps have not been diluted so they own 25% still. Finally, in total, the ESOP is 10% of your startup.

## Conclusion on the dilution formula

Congrats, you have got through the dilution and ESOP math! It’s a lot to take in, but go through the model cell by cell and you can figure it out. Yes, it’s boring but you need to learn.

The key takeaway for you here has to be the effect of dilution from raising money – it is not free and secondly, that creating ESOPs pre funding costs you, your existing investors, but not the new investors. That’s why new investors want you to make big ESOP pools, larger than you will need.

There’s a basic intro for you to have a ponder. Next we are going to get into Cap table dilution math.

**Click here to continue**

Show off to your friends. Hit a social button to share the cap table love!

### Get in the game

Free tools and resources like this shipped to you as they happen.

- 6.4Kshares
- 6.4KFacebook
- 14LinkedIn
- 43Buffer
- HackerNews