Evaluates SAFE, convertible note, and KISS structures with conversion mechanics, caps, discounts, and MFN provisions. Use when analyzing convertible instruments, comparing SAFE vs note terms, or modeling conversion scenarios.
Evaluates SAFE, convertible note, and KISS structures with conversion mechanics, caps, discounts, and MFN provisions. Use when analyzing convertible instruments, comparing SAFE vs note terms, or modeling conversion scenarios.
Identify instrument type (post-money SAFE, pre-money SAFE, convertible note, KISS debt, KISS equity)
Note the template version and any custom modifications from standard forms
Flag if the instrument is a non-standard or bespoke structure
Extract and tabulate economic terms
For each instrument, record: investment amount, valuation cap, discount rate, interest rate, maturity date, and MFN status
For convertible notes: confirm whether interest is simple or compound, accrual frequency, and whether interest converts or is repaid [VERIFY: confirm accrual terms in instrument]
Identify whether the cap is pre-money or post-money — this fundamentally changes dilution math
Analyze conversion mechanics
Cap conversion: Shares = Investment ÷ (Cap ÷ fully-diluted capitalization at conversion)
Hybrid (cap + discount): Investor receives the more favorable of cap-based or discount-based conversion
For post-money SAFEs: the investor's ownership percentage is fixed (Investment ÷ Cap), and dilution falls on founders and prior investors — not SAFE holders
For notes with accrued interest: calculate total converting principal + interest at expected conversion date
Model conversion scenarios
Run conversion at 2–3 representative pre-money valuations (e.g., $5M, $10M, $20M or as contextually appropriate)
Show resulting ownership percentages for each investor and for founders post-conversion
Identify the valuation at which the cap vs. discount "crossover" occurs (discount becomes more favorable than cap)
For stacked instruments: model aggregate dilution from all converting instruments simultaneously
Evaluate protective and structural provisions
MFN: Does it apply only to future SAFEs, or also to future convertible notes? Does it auto-trigger or require election? What is the notification mechanism?
Pro-rata rights: side letter or built into the instrument? Based on pre- or post-conversion ownership?
Amendment provisions: majority-in-interest threshold — by dollar amount or by holder count?
Dissolution/wind-down: payment priority relative to other instruments and equity holders [VERIFY: confirm liquidation waterfall ordering if multiple instrument types]
Identify risks and flag issues
Stacking risk: total SAFE/note overhang as a percentage of anticipated post-money valuation
MFN conflicts: later instruments with better terms triggering MFN for earlier holders, compounding dilution
Maturity risk (notes): what happens at maturity — auto-convert, founder repayment obligation, or default?
Shadow preferred: SAFEs converting into a separate series with different rights than the lead investor's preferred stock
Output
Structure the analysis report as follows:
Instrument Summary Table: One row per instrument — type, date, amount, cap, discount, interest rate, maturity, MFN status
Conversion Modeling: Scenario table showing shares issued and ownership percentages at 2–3 valuations
Cap vs. Discount Crossover: The pre-money valuation at which each instrument's discount becomes more favorable than its cap
Aggregate Dilution Impact: Total founder dilution from all converting instruments at the most likely round valuation
Provision Comparison: Side-by-side comparison of MFN scope, pro-rata rights, amendment thresholds, and dissolution treatment
Risk Flags: Bullet list of material risks (stacking, MFN cascades, maturity exposure, structural conflicts)
Recommendations: Specific, actionable guidance — e.g., "Negotiate removal of MFN from Investor B's SAFE before closing Investor C" or "Cap total convertible overhang at 25% of anticipated post-money"
Quality Checks
Confirm whether each instrument uses pre-money or post-money cap mechanics — misclassifying this produces materially wrong dilution figures
Verify that conversion math uses the correct fully-diluted share count (including or excluding the option pool, depending on instrument terms) [VERIFY: check instrument definition of "Company Capitalization" or equivalent]
Cross-check that MFN analysis accounts for all outstanding instruments, not just the one under review
Ensure interest accrual calculations on notes match the stated accrual method and compounding frequency
Validate that scenario modeling uses consistent assumptions across all instruments (same pre-money, same option pool treatment)
Flag any instrument that deviates from standard YC SAFE / 500 Startups KISS templates and note the specific deviations