Scribd
Upload
107 views4 pages

Anti Dilution Workings

The document shows an example of calculating shareholder percentages and price per share after multiple rounds of investment, both with and without anti-dilution protection. In the first round, Investor A received 40% and the Promoter received 60% of the company. In the second round without anti-dilution, Investor B acquired 50% of the company at a lower price per share, diluting the existing shareholders. With anti-dilution, Investor A's shares and price per share were adjusted over multiple iterations until Investor A and B had the same price per share and Investor B's ownership reached 50%.

Uploaded by

anshuman_28
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
107 views4 pages

Anti Dilution Workings

The document shows an example of calculating shareholder percentages and price per share after multiple rounds of investment, both with and without anti-dilution protection. In the first round, Investor A received 40% and the Promoter received 60% of the company. In the second round without anti-dilution, Investor B acquired 50% of the company at a lower price per share, diluting the existing shareholders. With anti-dilution, Investor A's shares and price per share were adjusted over multiple iterations until Investor A and B had the same price per share and Investor B's ownership reached 50%.

Uploaded by

anshuman_28
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 4

First round

# Shareholder Number of Price per share Aggregate Percentage


Shares Investment
1 Investor A 4,000 10 40000 40
2 Promoter 6,000 10 60000 60
Total 10,000 10 100000 100

Round 2 - (downround) - without anti dilution Investor B wants to acquire 50% for Rs 50000
# Shareholder Number of Price per share Aggregate Percentage
Shares Investment
1 Investor A 4,000 10 40000 20
1A No anti dilution protection
2 Investor B 10,000 5 50000 50
3 Promoter 6,000 10 60000 30
Total 20,000 10 150000 100

Round 2 - (downround) - With anti dilution - Adjustment 1


# Shareholder Number of Price per share Aggregate Percentage
Shares Investment
1 Investor A 4,000 10 40000 33.333333333
1A Anti dilution 4,000 5
2 Investor B 10,000 5 50000 41.666666667
3 Promoter 6,000 10 60000 25
Total 24,000 10 150000 100

Round 2 - (downround) - With anti dilution - Adjustment 1


# Shareholder Number of Price per share Aggregate Percentage
Shares Investment
1 Investor A 4,000 10 40000 28.571428571
1A Anti dilution 4,000 5
2 Investor B (after adj 2) 14,000 3.57142857143 50000 50
3 Promoter 6,000 10 60000 21.428571429
Total 28,000 10 150000 100

Process goes on with mutliple iterations (of issuing shares to both Investor A and Investor B) until (i) both investors have sa
# Shareholder Number of Price per share Aggregate Percentage
Shares Investment
1 Investor 1 (with Anti dilution 24010 1.66597251145 40000 40.001999267
2 Investor 2 30012 1.66600026656 50000 50.001666056
3 Promoter 6000 10 60000 9.9963346773
Total 60022 100

End While Investor A is issued additional shares, Promoter gets significantly diluted.
result:
i) both investors have same price per share and (ii) Investor B has 50%
First round
# Shareholder Number of Price per share Aggregate
Shares Investment
1 Investor A 4,000 10 40000
2 Promoter 6,000 10 60000
Total 10,000 10 100000

Round 2 - (downround) - without anti dilution - Investor 2 wants to acquire 50% for Rs 50000
1 Investor A 4,000 10 40000
1A WA Anti dil 1333 7.5
2 Investor 2 10000 5 50000
3 Promoter 6,000 10 60000
Total 21,333 10 213330

Iterate till Investor 2 is at 50%


# Shareholder Number of Price per share Aggregate
Shares Investment
1 Investor 1 (with WA Anti dilution 5818 6.87521485046408 40000
2 Investor 2 11818 4.23083432052801 50000
3 Promoter 6000 10
Total 23636
CP2 = CP1*(A+B)/(A+C)
Percentage
CP2- New Price
40 CP1 = Old Price
60 A = number of shares outstanding prior to new issue
100 B = Agg consideration received by company for new issue, divided by CP1
C = number of shares issued in new transaction

24.998828107 CP1 10
A 10000
46.875732433 B 5000
28.12543946 C 10000
100 CP2 7.5

Percentage

24.61%
50.00%
25.39%
100.00%

You might also like