Financial tools and cap table
Valuation and cap table simulator
Empirical cap table modelling for founders and syndicate analysts. Post-money splits, ESOP option pool dynamics, SAFE conversions, and waterfall exit economics.
Round stage
Reporting currency
Transaction parameters
$18.00M
$4.50M
10.00M szt.
ESOP option pool mechanism10%
Pre-money pool is carved out exclusively from existing shareholders prior to investment, reducing effective valuation.
10%
Cap applied
$1.00M
Effective SAFE conversion valuation: $12.00M (Share price: $1.200).
ARR multiple benchmarking
Post-round capitalization matrix
Post-money valuation$22.50M
Effective pre-money$16.20M
Share price$1.8000
Founder post-equity57.4%
Equity distribution100.00% Fully Diluted
57%
10%
17%
10%
| Stakeholder | Share count | Ownership % | Value | Security class |
|---|---|---|---|---|
| Founders and early team | 8,500,000 | 57.38% | $12.91M | Common super-voting 10:1 |
| Prior angels and syndicate | 1,500,000 | 10.13% | $2.28M | Common shares |
| SAFE notes (Cap applied) | 833,333 | 5.62% | $1.27M | Shadow preferred |
| New lead VC investor | 2,500,000 | 16.88% | $3.80M | Preferred 1x non-participating |
| ESOP option pool (pre-money) | 1,481,481 | 10.00% | $2.25M | Unallocated option pool |
| Total (Fully diluted) | 14,814,814 | 100.00% | $22.50M | All Share Classes |
Liquidation waterfall economics
| Exit valuation | Founders | Angels | SAFE | Lead VC | ESOP |
|---|---|---|---|---|---|
| $25M | $14.34M | $2.53M | $1.41M | $4.22M | $2.50M |
| $75M | $43.03M | $7.59M | $4.22M | $12.66M | $7.50M |
| $150M | $86.06M | $15.19M | $8.44M | $25.31M | $15.00M |
| $500M | $286.88M | $50.63M | $28.12M | $84.38M | $50.00M |
RoundTape index and entity directory
Register company, 0 USDIs your venture verified yet?
Claim the profile for free, attach round milestones, and monitor your real-time momentum score.