Cap Table Simulator

Model a startup’s first priced round.

01 Ownership

Ready to model
Current and post-round ownership
Holder Shares Current Post-round
Ownership chart A doughnut chart showing ownership by holder. Founders 100%

02 Round terms

All inputs required
$1m–$100m

Value immediately before the financing.

$100k–$50m

New capital invested at the close.

0%–30%

Must leave founders with a positive post-round stake.

How the pool is modeled

The pool is created pre-money, so it dilutes founders only. The investor then takes its percentage of the final, fully-diluted cap table.

Post-money
—
Price per share
—
Investor
—
Founders’ combined
—