Pro rata calculator
Pro rata rights let an investor put money into later rounds to keep their percentage. The amount is their share × the size of the new round.
The formula
Pro rata rights = share you own × size of the next round
Worked example: £200,000
The example uses the guide's seed round, £200,000 for 20%, with a matching cap table, exit, fund and market.
- 10.0% × £2,000,000 = £200,000 to keep your share
Try it with your numbers
Work out your pro rata rights
It starts on the example. Replace any figure with your own; nothing you type leaves your browser.
Your pro rata amount
£200,000
- 10.0% × £2,000,000 = £200,000 to keep your share
Formula: Share you own × size of the next round.
- Your share if you do not invest
- 7.5%
Everything your numbers show
27 of 27 worked out so far. Select one for its page.
- Valuation£1,000,000post-money
- Pre-money valuation£800,000
- Post-money valuation£1,000,000
- Equity20.0%Equity sold
- Dilution70.0%kept by existing shareholders, down from 100.0%
- Option pool142,857new pool shares
- Fully diluted60.0%Fully diluted ownership
- SAFE89,286shares
- Loan note96,429shares
- Pro rata rights£200,000Pro rata amount
- Liquidation preference£1,000,000to the investor
- Vesting180,000after 18 months
- Cliff120,000at month 12
- SEIS£10,000SEIS relief
- EIS£6,000EIS relief
- VCT£4,000VCT relief
- TAM£240,000,000a year
- SAM£60,000,000a year
- SOM£3,000,000a year
- Down roundDown round
- Up roundDown round
- Flat roundDown round
- MOIC2.80x
- IRR22.9%a year
- TVPI1.50x
- DPI0.40x
- Dry powder£24,000,000
How to read your result
An investor who skips their pro rata is diluted like everyone else. Founders should know who will take up their rights before the round.
Watch out for
Check whether the right covers the whole round or only part of it: some agreements cap it.
Last checked . Estimates only, not financial, tax or legal advice: check your accounts and documents, and take advice before you act. More terms in the startup glossary.