.png)
2 hours ago
2
Salary ($)
Equity Grant (%)
%
Tip: 0.25 = 0.25%
Last Company Valuation ($)
Potential Exit Valuation ($)
Total 1st Year Comp
$145,000
Salary + value of vested equity today
Est. Ownership at Exit 0.06%
Potential Equity Value
$640,000
Use 409A (recommended) Use last round post-money
Vesting (years)
Cliff (months)
Months Served
Fully Diluted Shares (optional)
409A FMV ($/share)
Strike Price ($/share)
Tax Estimate (%)
Pref Stack ($, 1× non-participating)
Years to Exit Discount Rate %
Editable Dilution Assumptions
Seed % A % B % C % Pool top-up %
Top-up is added to each applicable round as extra dilution.
Vesting Timeline (current value basis)
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.
