equitycalculator.org<br>These figures are illustrative only. They show a hypothetical value for the equity portion of your compensation. They are not a guarantee of value, a promise of liquidity, or a representation that you will realize any particular return. They rely on user-inputted data, which may be inaccurate.<br>Stock options are speculative. Their eventual value, if any, depends on many factors, including future financings, market conditions, and company performance. Your equity may end up worth more than shown here, less, or nothing at all.<br>Do not rely on these figures to predict outcomes or as a substitute for your own assessment of the risks of equity compensation.<br>I understand and agree

This tool helps you model stock option grants. All data stays in your browser; nothing is transmitted. You can import grant data from platforms like Carta.

▾Stock option grants<br>Grantee+ Add grant

Grant name<br>Total number of shares<br>Strike price$<br>Grant typeTime-basedMilestone<br>Vesting start date<br>Vesting cliff (months)<br>Percent vested at cliff (%)<br>Vesting duration (years)<br>Vesting cadenceEvery MonthsQuartersYears<br>Value$FD %%

Total share count for all grants50,000<br>Total fully diluted %0.5%<br>Total value (at current valuation)$200,000<br>Amount vested—

▾Settings

Preferred price per share$<br>Fully diluted share count<br>Company post-money valuation$<br>Value calculation method?Preferred PPS minus strike pricePreferred PPS only

▾Annual compensation

Enter a vesting date to see annual compensation.

▾Potential equity value at future company valuations

Enter a vesting date to see equity value at future valuations.

▾Vesting schedule

Enter a vesting date to see the vesting schedule.

▾Tools

Import dataExport data as JSONExport data as ExcelExport report as PDFShare a link<br>Remember settings in this browser?

▾Disclaimer

These figures are illustrative only. They show a hypothetical value for the equity portion of your compensation. They are not a guarantee of value, a promise of liquidity, or a representation that you will realize any particular return. They rely on user-inputted data, which may be inaccurate.<br>Stock options are speculative. Their eventual value, if any, depends on many factors, including future financings, market conditions, and company performance. Your equity may end up worth more than shown here, less, or nothing at all.<br>Do not rely on these figures to predict outcomes or as a substitute for your own assessment of the risks of equity compensation.

This report contains highly sensitive and confidential information. Do not share it without company permission.<br>Summary<br>Grantee nameNot providedPreferred price per share$5.00Fully diluted shares10,000,000Total grant shares50,000Total fully diluted %0.5%Total grant value (current)$200,000Company post-money valuation$50,000,000Share value is calculated as the preferred share price minus the strike price.

Grants<br>NameTypeSharesStrikeVesting startCliffDurationVestingVestedES-1Time-based50,000$1.0025% at 12mo4 yearsMonthly0.00%<br>Disclaimer<br>These figures are illustrative only. They show a hypothetical value for the equity portion of your compensation. They are not a guarantee of value, a promise of liquidity, or a representation that you will realize any particular return. They rely on user-inputted data, which may be inaccurate.<br>Stock options are speculative. Their eventual value, if any, depends on many factors, including future financings, market conditions, and company performance. Your equity may end up worth more than shown here, less, or nothing at all.<br>Do not rely on these figures to predict outcomes or as a substitute for your own assessment of the risks of equity compensation.