Free tools

Founder calculators

Four quick calculations founders need before a round: what the raise does to your cap table, what the relief is worth to your investors, and what an ASA actually converts into.

Valuation and dilution

What a round does to your cap table, including an option pool created before the money comes in.

£
£
Fully diluted, including any options already granted.
Created before the round, so the dilution falls on existing shareholders. Set to 0 if you are not creating one.

Result

Post-money valuation£2,500,000
Investors receive20.00%
Option pool10.00%
Existing shareholders left with70.00%
Price per share£1.7500
New shares issued to investors285,714
Shares in the new pool142,857
Total shares after the round1,428,571

The pool is created pre-money, which is the usual investor position. That means it dilutes existing shareholders rather than the incoming investors.

SEIS and EIS relief

What the relief is worth to an individual investor, and what their real downside is if the company fails.

£
Used for loss relief. The income tax relief itself is at the scheme rate, not this one.
£

Result

Net cost after income tax relief£10,000
Income tax relief£10,000
Gain on exit, free of CGT£80,000
Worst case loss if it fails£6,000
Capital actually at risk30.0%

Splitting a round between SEIS and EIS

How much of your raise can go under each scheme, given what the company has already taken.

£
£
£
Many grants count. Innovate UK funding often does. This eats into the same £250,000 SEIS ceiling.
£
£

Result

Under SEIS£250,000
Under EIS£350,000
SEIS headroom remaining after this£0
EIS 12 month headroom remaining£9,650,000
Income tax relief to your investors£230,000
Not covered by either scheme£0

SEIS shares must be issued at least one day before any EIS shares. Same day issues fall entirely to EIS, at 30 per cent relief rather than 50 per cent.

ASA conversion

What an advance subscription agreement converts into when the round finally happens.

£
Percentage. Typically 10 to 30.
£
Set to 0 if there is no cap.
£

Result

ASA investor ends up with4.76%
Applies on conversionValuation cap
Round price per share£5.0000
ASA conversion price£3.0000
Shares issued on conversion50,000
Effective discount achieved40.0%

Where both a discount and a cap apply, the investor converts at whichever gives them the lower price.

These calculators are simplified illustrations to help you think through a round. They ignore share classes, existing options, anti-dilution provisions and a good deal else that affects a real cap table. They are not advice, and no decision should be taken on them alone.

Free 30 minutes

The numbers are the easy part

  • Whether your company actually qualifies for the relief you are quoting investors
  • Whether your articles create a preference that breaks SEIS and EIS
  • Whether your ASA is drafted so it qualifies at all
  • What order the shares need to be issued in

A calculator will tell you what 20 per cent dilution looks like. It will not tell you that your prior trade killed your SEIS entitlement, or that the deferred share class in your articles has made your ordinary shares preferential.

Book a call →

30 minutes, no charge, no pitch