× This is a simple visual simulator that ignores the option pool. For modeling detailed scenarios with your actual cap table data, use Captable.io.
Please enter the value.
 

Convertible Instruments pre-money basis method

Principal Discount Valuation Cap Interest Converted Value Effective Discount Ownership
$[[ instrument.convertedValue | number:0 ]] [[ instrument.effectiveDiscount | number:2 ]]% [[ instrument.ownership | number:2 ]]%
$[[ totalInstrumentPrincipal | number:0 ]] $[[ totalInstrumentValue | number:0 ]]   [[ totalInstrumentOwnership | number:2 ]]%  
Add Note

Future Priced Equity Round

Please enter the value.
Please enter the value.
Please enter the value.

Resulting Ownership at $[[ preMoneyVal | number:0 ]] Pre-Money Valuation

Valuation
$[[ postMoneyValuation | number:0 ]]
Note Holders
[[ totalInstrumentOwnership | number:2 ]]%
New Investor
[[ percentageSold | number:2 ]]%
Your Ownership
[[ percentageOwnership | number:2 ]]%
Dilution
[[ percentageDilution | number:2 ]]%
Your Pro Rata Value
$[[ proRataValue | number:0 ]]
Cumulative Relative

Ownership For a Range of Valuations

Pre-Money Valuation