Case 024Term sheets and waterfallsCore
Krishivik Agri's investors hold convertible preference shares with a put against the promoters at cost plus 10% a year simple. In year six the company is worth Rs 90 crore. Compare the put with the converted stake, and set out what Indian pricing and foreign investment rules do to such a promise.
1The situation
Six years ago a fund paid Rs 60 crore for 30% of Krishivik Agri, a farm-input distribution company, in compulsorily convertible preference shares (CCPS) at a Rs 200 crore post-money. The shareholders' agreement gives the fund a put: after six years it may require the promoters, personally, to buy its shares at cost plus 10% a year simple interest.
The company survived but did not grow into its price. A fresh valuation puts the whole equity at Rs 90 crore. The promoters hold the other 70% and little else. The fund's committee wants to know what the put is worth, what converting is worth, and whether the put can actually be enforced.
2Your task
Value the put and the converted stake at year six. Explain why the gap matters, and then set out the regulatory framework in India that limits assured-return exits, noting that the reader should confirm the current rules.
Quick check
At year six, what does the put entitle the fund to, and what is its converted stake worth?
Worked solution
Try it on paper, then open one step at a time.
30-second answerThe answer to give first
The put is worth Rs 96 crore and the converted stake Rs 27 crore, so the put is 3.6 times the equity. The promoters' own 70% is worth Rs 63 crore, so they cannot pay Rs 96 crore, and if the fund is a foreign investor India's exchange control framework restricts exits at an assured return above fair value. The put reads like a bond and behaves like an unsecured claim on two individuals; the committee should mark it nearer Rs 27 crore and confirm the current rules.
Step 1What is the put worth, and what is the stake worth?
A friend lends you Rs 10 lakh for a shop and makes you promise, personally, to pay back Rs 16 lakh in six years whatever the shop does. If the shop is worth Rs 15 lakh, the promise is bigger than the shop. The put works the same way: Rs 60 crore plus 10% simple interest for six years is Rs 96 crore, a return of 8.1% a year, and it does not move with the company. Converting the CCPSCompulsorily convertible preference shares: preference shares that must convert into equity by a set date or event, the standard instrument for venture rounds in India. gives 30% of Rs 90 crore, Rs 27 crore, a return of -12.5% a year. The company is worth 55% less than the fund paid for it.
Step 2Why does the size of the gap matter more than the wording?
The put would be worth less than the stake only if the company were worth more than Rs 320 crore, 3.6 times today's value. Below that, the fund wants the put, and the promoters are the ones who must pay. Their shares are worth Rs 63 crore, so even selling everything they own in the company leaves them Rs 33 crore short. A put against individuals is only as good as their balance sheet; a put this far out of the money is a claim the promoters cannot meet, and the practical outcome is a negotiation, a transfer of some of their shares, or a court case that takes longer than the fund's life.
Step 3What does the Indian framework do to an assured return?
Two separate sets of rules bear on this, and the reader should confirm the current text of each. First, where the investor is non-resident, the exchange control framework under FEMA and the Reserve Bank's rules on non-debt instruments permits optionality clauses on equity and compulsorily convertible instruments, but on conditions: a minimum lock-in, and an exit price that must not exceed the fair value at the time of exit, with no assured return. Under that framework a foreign investor's put at cost plus 10% a year is not an exit it can take as written; the most it can expect is fair value, about Rs 27 crore here. Second, for any investor, the enforceability of put options in private company shares has a history in India under the securities contract rules, and later clarifications allowed such contracts for unlisted shares subject to conditions. The pricing cap and the company law limits on a company buying its own shares at a premium are why the put was drafted against the promoters rather than the company.
| Route | Rs crore | Return a year | Who pays | The obstacle |
|---|---|---|---|---|
| Put at cost plus 10% simple | 96 | 8.1% | Promoters personally | They hold Rs 63 crore; foreign holder capped at fair value |
| Convert and hold 30% | 27 | -12.5% | Nobody yet | Illiquid stake in a company that did not grow |
| Exit at fair value | 27 | -12.5% | Promoters or a buyer | Needs a buyer at Rs 90 crore |
Step 4What should the committee do?
Mark the position at or near the converted value, Rs 27 crore, not the put. Then use the put as leverage rather than as a payment claim: the promoters know a claim exists, and a settlement that transfers part of their 70% to the fund, or sets a fixed share of any future sale, is worth more than six years of litigation against people who cannot pay. A term that promises more than the company is worth is a negotiating position, not an asset, and the fund's own documents should have priced it that way from the start.
The limitation is that this treats the Rs 90 crore valuation as settled. If the promoters disagree, the fair-value exercise itself becomes the fight, and the drafting of who appoints the valuer matters more than the interest rate. The lesson for the next term sheet is to protect downside with instruments that are enforceable in India: a liquidation preference, a drag-along at a set floor, and an anti-dilution clause, rather than a personal promise of a return.
Where candidates lose it
The usual loss is compounding the 10%, giving Rs 106 crore, when the term says simple interest: Rs 6 crore a year for six years, Rs 96 crore. Interviewers write simple interest deliberately to see who reads the term.
The second is stopping at Rs 96 crore as the answer. The question is whether it can be collected, and a put against promoters whose shares are worth Rs 63 crore, under rules that cap a foreign holder's exit at fair value, is not worth its face amount.
What the interviewer asks next
- The fund is a domestic AIF rather than a foreign investor. Which parts of the analysis change and which do not?
- The promoters offer to transfer 25% of the company to settle the put. Is 55% of Rs 90 crore a good deal for the fund?
- How would a 1x non-participating liquidation preference have protected the fund differently at a Rs 90 crore sale?
Company names and figures are illustrative.
