Navigate from day one to IPO.

Fundraise with confidence

Model every scenario instantly. Test valuations, terms, and hiring plans on top of a real-time cap table so every scenario reflects reality.

Round Calculator

Scenario 2

  • Pre-money valuation: $100,000,000.00
  • Round amount: $10,000,000.00
  • Round date: 2026-06-15
  • Option Pool: 10%
  • Post-money target: 10%

Pro Forma

Classes

Class Fully Diluted Shares
Non-voting Common 81,040,215
Voting Common 45,104,783
Preferred A 25,149,195
Preferred B 17,818,093
Equity Top Up 1,535,100
Converted SAFEs 15,205,029
New Investors 400,000

Fully diluted ownership

Stakeholder After Round
Bobby Chan 4.81%
Amit Jethani 3.12%
Rafael Slobo 2.78%
Sabena Quan 1.04%
Morgan Pais 2.58%

Layer insights on live data

Run scenarios directly on your live cap table. Include stakeholder participation and compare outcomes side by side.

Cap Table

SAFEs

Id Investor Amount
SAFE-1 Capital Ventures LLC $200,000
SAFE-2 Luna Ventures LLC $200,000
SAFE-3 Northbridge Capital Partners $200,000
SAFE-4 Rachel Gomez $200,000
SAFE-5 Cascade Seed Fund $200,000

Extract terms automatically

Drop in a term sheet. AI extracts every term and builds the scenario automatically. Compare and share in seconds.

Term Sheet: Acme_Corp_SeriesA_TermSheet_2025-02-14.pdf

Financing Terms

  1. The Company is issuing Series A Preferred Shares at a pre-money valuation of $12,000,000, raising up to $3,000,000 in total gross proceeds. The purchase price per share shall be $1.20, with a minimum investment of $250,000 per investor.
  2. Liquidation Preference In the event of a liquidation, merger, or sale of substantially all assets, the holders of Series A Preferred shall be entitled to receive 1x their original investment amount prior to any distribution to holders of Common Shares. Any remaining proceeds shall then be distributed on an as-converted basis.
  3. Conversion Rights Series A Preferred Shares shall be convertible into Common Shares at any time at the option of the holder and shall automatically convert upon the closing of a qualified public offering of not less than $25,000,000 in gross proceeds.

Operate with insight and flexibility

Keep your options open

See your entire equity plan at a glance. Model new hires, refreshes, and top-ups to keep your option pool and ownership aligned as you grow.

Equity Plans

Employee Incentive Plan 2025

  • Last updated: Annie L.
  • Overview:
  • Awards granted:
  • Plan Size: 15,000,000
  • Available: -212,040

Export your data in one click

Export your cap table in spreadsheet format. Perfect for due diligence, board presentations, legal reviews, or custom analysis.

Cap Table

As of 1/1/2026

  • OCX
  • Tax Compliance
  • NSO/ISO 2025
  • NSO/ISO 2024

Built for companies at every stage.