Free Tool

Startup Cap Table Calculator

Model fundraising rounds, option pools, and SAFE conversions. See how ownership changes from founding through Series C and beyond.

Ownership modeling

Dilution tracking

SAFE conversions

Employee grants & options

Founders
Total: 10,000,000 shares
Funding Rounds

$

$

%

$

$

%

SAFEs / Convertible Notes

No SAFEs added. Click "Add SAFE" to model convertible instruments.

Employee Grants & Options

No grants added. Click "Add Grant" to model employee options, RSUs, or restricted stock.

Total Raised
$2,500,000
Latest Valuation
$10,000,000
Founder Ownership
57.60%
Founder Dilution
42.40%
Ownership Waterfall
Founding
Founder 1 (50.00%)
Founder 2 (50.00%)
Pre-Seed
Post: $2,500,000
Founder 1 (36.00%)
Founder 2 (36.00%)
Option Pool (Unallocated) (8.00%)
Pre-Seed Investors (20.00%)
Seed
Post: $10,000,000
Founder 1 (28.80%)
Founder 2 (28.80%)
Option Pool (Unallocated) (6.40%)
Pre-Seed Investors (16.00%)
Seed Investors (20.00%)
Final Cap Table
After Seed · 17,361,111 total shares
StakeholderSharesOwnershipInvested

Founder 1

5,000,000

28.80%

Founder 2

5,000,000

28.80%

Option Pool (Unallocated)

1,111,111

6.40%

Pre-Seed Investors

2,777,778

16.00%

$500,000

Seed Investors

3,472,222

20.00%

$2,000,000

Total17,361,111100.00%$2,500,000
Round-by-Round Summary
RoundPre-MoneyRaisedPost-MoneyPrice/ShareTotal Shares

Founding

10,000,000

Pre-Seed

$2,000,000

$500,000

$2,500,000

$0.18

13,888,889

Seed

$8,000,000

$2,000,000

$10,000,000

$0.576

17,361,111

Ready to Raise Capital?

Launch your fundraise on eSlice. We handle compliance, payments, agreements, and cap table management so you can focus on building.