Planning & Modeling

Navigate from day one to IPO.

Navigate from day one to IPO.

2024

2025

2026

3M

11M

25M

3M

11M

25M

3M

11M

25M

3M

11M

25M

3M

11M

25M

3M

11M

25M

🎉

Fundraise with confidence

Model every scenario instantly. Test valuations, explore terms, and see exactly how each decision impacts ownership.

Round Calculator

Scenario 2

Calculate

Calculate

Configure

Round Assumptions

Pre-money valuation

$100,000,000.00

Round amount

$10,000,000.00

Round date

2026-06-15

Option Pool

Post-money target

10%

Pro Forma

Classes

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

A young person wearing a black beanie adorned with a small silver emblem and a checkered shirt, looking directly at the camera with a calm expression.

Bobby Chan

4.81%

-0.45%

A smiling man with a beard and short dark hair is wearing a gray sweater over a white shirt. The background is a solid light purple.

Amit Jethani

3.12%

-0.35%

Side profile of a person with curly hair and a beard, looking left. The black and white photo has a contemplative and timeless feel.

Rafael Slobo

2.78%

-0.15%

Young woman with long brown hair and neutral expression, gazing sideways against a dark background. The image conveys a calm and contemplative mood.

Sabena Quan

1.04%

-0.03%

Woman standing against a pink background, wearing a black top and a vibrant orange patterned skirt, looking confident and composed.

Morgan Pais

2.58%

-1.45%

Bobby Chan

4.81%

-0.45%

Amit Jethani

3.12%

-0.05%

Rafael Slobo

2.78%

-0.15%

Sabena Quan

1.04%

-0.03%

Morgan Pais

2.58%

-1.45%

Fully diluted ownership

Stakeholder

After Round

A young person wearing a black beanie adorned with a small silver emblem and a checkered shirt, looking directly at the camera with a calm expression.

Bobby Chan

4.81%

A smiling man with a beard and short dark hair is wearing a gray sweater over a white shirt. The background is a solid light purple.

Amit Jethani

3.12%

Side profile of a person with curly hair and a beard, looking left. The black and white photo has a contemplative and timeless feel.

Rafael Slobo

2.78%

Young woman with long brown hair and neutral expression, gazing sideways against a dark background. The image conveys a calm and contemplative mood.

Sabena Quan

1.04%

Woman standing against a pink background, wearing a black top and a vibrant orange patterned skirt, looking confident and composed.

Morgan Pais

2.58%

Bobby Chan

4.81%

-0.45%

Amit Jethani

3.12%

Rafael Slobo

2.78%

Sabena Quan

1.04%

Morgan Pais

2.58%

Fully diluted ownership

Stakeholder

After Round

A young person wearing a black beanie adorned with a small silver emblem and a checkered shirt, looking directly at the camera with a calm expression.

Bobby Chan

4.81%

-0.45%

A smiling man with a beard and short dark hair is wearing a gray sweater over a white shirt. The background is a solid light purple.

Amit Jethani

3.12%

-0.35%

Side profile of a person with curly hair and a beard, looking left. The black and white photo has a contemplative and timeless feel.

Rafael Slobo

2.78%

-0.15%

Young woman with long brown hair and neutral expression, gazing sideways against a dark background. The image conveys a calm and contemplative mood.

Sabena Quan

1.04%

-0.03%

Woman standing against a pink background, wearing a black top and a vibrant orange patterned skirt, looking confident and composed.

Morgan Pais

2.58%

-1.45%

Bobby Chan

4.81%

-0.45%

Amit Jethani

3.12%

-0.05%

Rafael Slobo

2.78%

-0.15%

Sabena Quan

1.04%

-0.03%

Morgan Pais

2.58%

-1.45%

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

Include Drafts

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

Round Calculator

Scenario A

Scenario B

Cap Table

SAFEs

Include Drafts

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

Round Calculator

Scenario A

Scenario B

Cap Table

SAFEs

Include Drafts

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

Round Calculator

Scenario A

Scenario B

Extract terms automatically

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

Acme_Corp_SeriesA_TermSheet_2025-02-14.pdf

Analyzing…

1. Financing Terms

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 equity plan at a glance. Model new hires, refreshes, and top-ups to maintain the right pool size and keep ownership aligned as you grow.

Equity Plans

Employee Incentive Plan 2025

Employee Incentive Plan 2025

Last updated

Annie L.

Overview

Awards granted

Plan Size

15,000,000

Available

-212,040

Keep your options open

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

Chart titled "Employee Incentive Plan 2025" shows a bar graph declining from left to right. Plan size: 15,000,000, Available: 212,040. Updated by Annie L.

Keep your options open

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

Equity Plans

Employee Incentive Plan 2025

Employee Incentive Plan 2025

Last updated

Annie L.

Overview

Awards granted

Plan Size

15,000,000

Available

-212,040

Two round, white tablets on a plain background. One lies flat, while the other is tilted. The image conveys simplicity and minimalism.

Export your data in one click

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

Export

Cap Table

As of 1/1/2026

OCX

Tax Compliance

NSO/ISO

2025

NSO/ISO

2024

Export

Download Data Room

Zipping 239 files

.

.

.

Two round, white tablets on a plain background. One lies flat, while the other is tilted. The image conveys simplicity and minimalism.

Export your data in one click

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

Export dialog box with dropdown options. Cap Table set to "As of 1/1/2026" and "OCX." Tax Compliance with "NSO/ISO" for 2025 and 2024. "Export" button below.
Two round, white tablets on a plain background. One lies flat, while the other is tilted. The image conveys simplicity and minimalism.

Export your data in one click

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

Export

Cap Table

As of 1/1/2026

OCX

Tax Compliance

NSO/ISO

2025

NSO/ISO

2024

Export

Download Data Room

Zipping 239 files

.

.

.

A textured, three-dimensional white torus with a quarter section cut out. The piece appears suspended against a plain white background, creating a minimalist and abstract effect.

Built for companies at every stage.

A textured, three-dimensional white torus with a quarter section cut out. The piece appears suspended against a plain white background, creating a minimalist and abstract effect.

Built for companies at every stage.

A textured, three-dimensional white torus with a quarter section cut out. The piece appears suspended against a plain white background, creating a minimalist and abstract effect.

Built for companies at every stage.