I am raising a €600k Series Seed.
I just received a term sheet.
The relevant part is shown here:
Let’s think this through in a spreadsheet:
So I raise €600k at a €1.9m post-money valuation. That means I have to issue 32.2% new shares.
Well, not really.
The investor does not pay the entire €600k at once. He invests €300k, and only if the milestones are met he invests another €300k.
The good: the investment is based on milestones.
The bad: if I achieve the milestones, I have de-risked my startup. Fewer milestones left = higher probability of success = lower money multiple = higher valuation = fewer shares to be issued.
The term sheet does not take this into account. It assumes that both €300k payments have the same probability of success.
The difference is substantial:
Because of the milestones, I would actually raise €300k at a €1.7m valuation and another €300k at a €4.0m valuation.
That means I should end up issuing 16.1% + 7.5% = 23.6% instead of 32.2% new shares.
And keep 76.4% instead of 67.8% of the shares.
That is a neat term sheet trick.
Thanks to Hans Westerhof and Chretien Herben.
Venture Value does startup valuations for founders who want to raise money with an investor.