Networth · Startup Equity · Simulator

Startup dilution and exit worth simulator

Model how future fundraising rounds and option-pool refreshes can shrink your ownership, then translate the final cap table into a more realistic exit number.

Build your scenario

Results update instantly as you type. Use the button only if you want the current scenario saved in the URL.

Round 1

Round 2

Round 3

Why this page is worth using

  • It treats option-pool refreshes as pre-money dilution instead of pretending the round is the only thing that hurts your percentage.
  • It separates current fully diluted headline value from exit proceeds, where unissued pool shares usually stop mattering.
  • It keeps strike price visible for option holders, so the answer is about spread and exercise cost rather than vanity valuation.
  • It shows each round’s share price, investor stake, and post-round ownership instead of collapsing everything into one blended dilution percentage.

Read the launch note for this simulator.

At-a-glance answer

Cap table snapshots

Round-by-round dilution notes

Exit scenarios

Interpretation notes