Weighted average anti-dilution in practice

read time: 2 min
28.01.25

Weighted average anti-dilution is a widely used mechanism designed to balance investor protections with fairness to founders during a down-round. By factoring in the size and price of new share issuances relative to existing capital, this approach adjusts investors’ positions in a more equitable way compared to full ratchet protections.

Below we outline the key formulae behind weighted average anti-dilution. Whether applied via bonus issues or conversion adjustments, these calculations ensure clarity in maintaining economic balance across all stakeholders.

Example One: Conversion Adjustment Mechanism

Series A investors purchased 1,000,000 shares at £1.00 per share.
The company issues 1,000,000 new shares at £0.50 per share.

Using the broad-based weighted average formula:

Where:

  • SIP = Starting Price (the issue/conversion price of the original Equity Share, £1.00 in this case)
  • QISP = Weighted average equivalent price per Equity Share in respect of the new Equity Shares issued (in this case, £0.50).
  • ESC = the number of Equity Shares in issue
  • NS = The number of new Equity Shares issued (1,000,000).

In this case:

The conversion price is adjusted to £0.857, increasing the number of ordinary shares the investor receives upon conversion.

Example Two: Bonus Issue Mechanism

In a similar scenario, a bonus issue would adjust the investor’s position as follows:

Using the broad-based weighted average formula:

Where:

  • N = The number of Anti-Dilution Shares to be issued to the Exercising Investor
  • WA =
  • SIP = Starting Price (the issue price of the original shares, £1.00 in this case)
  • ESC = the number of Equity Shares in issue
  • QISP = Weighted average equivalent price per Equity Share in respect of the new Equity Share issued (in this case, £0.50).
  • NS = The number of new Equity Shares issued (1,000,000).
  • Z = The number of Series A Shares held by the Exercising Investor immediately prior to issue (1,000,000).

Step 1: Calculate WA

Using the broad-based weighted average formula:

Substituting values:

  • ESC = 1,000,000 (Number of Equity Shares before issue)
  • SIP = £1.00
  • NS = 1,000,000 (New Equity Shares Issued)
  • QISP=0.50 (Issue Price of New Equity Shares)

Step 2: Calculate N

Using the formula:

Substitute:

  • SIP = £1.00
  • WA = £0.857
  • Z = 1,000,000

Step 3: Final Ownership

The Series A investors will receive an additional 167,000 shares to preserve their economic position relative to the new valuation and, as a result hold 1,167,000 shares following the bonus issue.

Find out more about anti-dilution protections in this article from our 'Anatomy of a term sheet' series.

Our anatomy of a term sheet series

Our 'Anatomy of a term sheet' series breaks down each critical section of a venture capital term sheet, offering technical insights and practical real-world examples to help founders with their fundraising journey.

Our aim is to demystify term sheets and empower founders and their advisors to navigate negotiations with clarity and confidence.

Anatomy of a Term Sheet Overview Discover our work in venture & growth capital

Sign up for legal insights

We produce a range of insights and publications to help keep our clients up-to-date with legal and sector developments.  

Sign up