%
Tip: 0.25 = 0.25%
Last Financing Stage
Total 1st Year Comp
$145,000
Salary + value of vested equity today
Est. Ownership at Exit
0.06%
Potential Equity Value
$640,000
Exit Scenarios
| Case | Exit | Your Take-Home |
|---|
If 409A + FD shares set, we'll estimate %
Editable Dilution Assumptions
Top-up is added to each applicable round as extra dilution.
RSU Modeling (Public Companies)
4 equal annual tranches
| Year | Base+Bonus | RSUs | One-time | Total |
|---|---|---|---|---|
| 4-Year Total |
Vesting Timeline (current value basis)
| Month | Vested % | Current $ |
|---|
Notes: Dilution is an estimate; option pool refreshes/terms vary. Calculator assumes 1× non-participating prefs; ignores participating prefs and multiples >1×. Tax treatment differs by ISO/NSO, holding periods, AMT, QSBS, and jurisdiction.