Sign in to auto-save your cap table and access Sandbox Mode.
✓ Saved
No Scenario Loaded
Select a scenario from the left, or create a new one to begin.
This will replace your Live Cap Table. Continue?
Step 1 of 3
Company Setup
Start with your incorporation details
The total share pool you start with
This is an accounting number set at incorporation. It does NOT equal your share price. Share price is determined by valuation negotiations with investors.
Step 2 of 3
Founding Team
Who owns what at incorporation
Total allocated
0 shares · 0%
Step 3 of 3 — then watch below ↓
Funding Rounds
Model each round sequentially
Live Cap Table Output
| Shareholder | Security | Shares | Ownership % | Implied Value |
|---|---|---|---|---|
| Add founders and rounds above to see your cap table. | ||||
Dilution Journey
How each founder's stake evolves
Watch how funding rounds compound dilution over time
| Founder | Incorporation | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Add founders and rounds to see the dilution journey. | |||||||||
Ownership Breakdown
Visual ownership split
Select a stage to see the snapshot
Round Inputs
Enter your numbers — results update instantly
All shares + unallocated options
Leave blank or 0 if no ESOP this round
Pre-money: founders absorb all ESOP dilution before investors come in. Post-money: everyone dilutes equally when the pool is created.
Results
Post-Money Valuation
—
Pre-Money + Investment
Investor Ownership %
—
Investment ÷ Post-Money Valuation
Price Per Share
—
Pre-Money ÷ Pre-Money Fully Diluted Shares
New Shares Issued
Investment ÷ Price Per Share
Your Dilution
—
New Shares ÷ Total Post-Round Shares × 100
NewLabs Pvt Ltd closes a seed round. Here's the step-by-step math:
1
Starting position
Pre-money fully diluted shares: 10,52,632 · Pre-money valuation: ₹1.5 Cr · Investment: ₹50L · ESOP pool: 10% (pre-money)
2
Post-money valuation
₹1.5 Cr + ₹50L = ₹2 Cr
3
Investor ownership %
₹50L ÷ ₹2 Cr = 25%
4
Price per share
₹1.5 Cr ÷ 10,52,632 shares = ₹14.25 per share
5
New shares issued to investor
₹50L ÷ ₹14.25 = 3,50,877 new shares
6
ESOP pool (pre-money, 10%)
The 10% ESOP was already factored into the pre-money diluted share count, so founders bore this dilution before investors arrived. 1,05,263 option shares were created pre-round.
Live Cap Table
Company Info
Today's actual snapshot — no round simulation needed
Fully diluted — includes unissued options
Post-money or last known
Price Per Share
—
Cap Table Holders
Founders, investors, employees, ESOP pool
| Name | Type | Shares | Ownership % | |
|---|---|---|---|---|
| No holders yet — click "Add Holder" to start. | ||||
| Total | — | — | ||