Pre-seedPS-03
Cap Table & Founder Ownership
For: Founders
Inputs: founder splits, advisor/ESOP targets, seed pre-money and raise
Output: founder fully-diluted % after seed
Time: 10 min
v1.1.1, updated Oct 2026
Read the issue behind this modelFor: Founders
Inputs: founder splits, advisor/ESOP targets, seed pre-money and raise
Output: founder fully-diluted % after seed
Time: 10 min
v1.1.1, updated Oct 2026
Read the issue behind this modelFor: Founders
Inputs: each SAFE's amount and post-money cap, planned priced-round pre-money and raise
Output: your ownership after the priced round
Time: 10 min
v1.1.1, updated Oct 2026
Read the issue behind this modelFor: Both
Inputs: proposed valuation, option pool, liq pref, board seats, pro rata, anti-dilution
Output: ranked fight list and walk-away triggers
Time: 15 min
v1.1.1, updated Oct 2026
For: Founders
Inputs: current FD ownership, growth raise, pre-money, option refresh
Output: ownership after the round and exit $ at $500M / $1B / $3B
Time: 10 min
v1.1.1, updated Oct 2026
Found a bug or want a model? Tell me.