Cap Table Simulator

No rounds have been added. Use the button above to add one.

Series A (Qualified Financing)
25.00% dilution
Round Size
Post Money Valuation
Round Date
Employees Option Pool
Founders Ownership Post-Series A
Series A Round Size
$8M$10M$12M$14M$16M
Series A Post-Money
$32M67.50%61.88%56.25%50.63%45.00%
$34M68.82%63.53%58.24%52.94%47.65%
$36M70.00%65.00%60.00%55.00%50.00%
$38M71.05%66.32%61.58%56.84%52.11%
$40M72.00%67.50%63.00%58.50%54.00%

Avoid an upside down cap table, which occurs when investors (in aggregate) own more of a startup than the founders and its employees.

The Cap Table Simulator and all related data, information, and software has been prepared for informational purposes only, and is not intended to provide, and should not be relied on for investment advice. You should consult your own investment and legal advisors before engaging in any transaction.