Equity % Calculation in Mixed Secondary and then Primary Transaction
Hey guys!
I am curious how you would approach equity % math in a slightly unusual sequencing of a growth equity round.
Setup:
- Pre-money: €50M
- Total investment: €10M
- €5M Secondary or Buy-Out (investor buys existing shares at €50/share)
- €5M Primary or Buy-In, priced off a €55M post-money (so 9.09% new shares)
Original Formula:
The secondary leg closes first, meaning that the investor buys out existing shareholders before the primary capital is wired in. No new shares are issued until after the secondary.
Normally, if you keep pricing flat (€50/share for both legs), it’s easy:
Investor ends up with 200k shares out of 1.1M → 18.18% ownership.
Alternative Formula:
In the case I've been studying, the buyer is using the formula above, mentioning that the equity stake should actually be higher, as only the Primary is taking into consideration the Post-Money Valuation. He understands the calculations that I have described above, but say that those are just a formality. "In the end, what is fair is that he gets 19,09%".
So final % = ~19.09%, not 18.18%, due to better blended entry price.
Question:
Has anyone actually modeled or papered a deal where the secondary comes first, and the primary is post-money defined? Did you folow the Original Formula or the Alternative Formula approach?
Appreciate any insight, or examples if you’ve structured something similar.
Yes, I've used ChatGPT to draft this better :)
Cupiditate tenetur distinctio reiciendis laudantium itaque qui qui. Rerum autem aliquam accusantium sunt. Ratione sit et fugit ea consequatur dolore sed. In incidunt totam nisi dolore deserunt. Ea est magni voluptatem veniam est.
Veritatis perspiciatis maxime quam quo blanditiis. Odio officiis commodi omnis illo voluptates dolor. At et quidem enim tenetur eum laboriosam et. Sit repellendus fugiat dolorem consequatur similique at. Et omnis ea et et molestiae illum sint neque.
Et similique qui nihil minima. Provident quaerat ratione adipisci repellat. Omnis qui facilis quod. Et enim ipsam est et.
Voluptas mollitia hic repudiandae dolorem. Quia sapiente esse praesentium sapiente occaecati neque. Eius quas dolorum eius dolor. Molestias voluptate mollitia est non quasi. Voluptatum omnis doloremque voluptatem vel in non. Veritatis placeat nihil ipsum quas porro explicabo. Dolor in corporis ut velit accusamus.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...