ToolNest logoToolNest.

Free Cap Table Dilution Simulator

Last updated: 2026-10-09

Quick answer: Every funding round makes your slice of the company smaller — that's dilution, and it's the most misunderstood number in startup finance. Founders routinely discover at the term sheet that an "18% round" actually cost them far more once the option pool shuffle and their SAFEs are counted. This free cap table dilution simulator models the whole round the way a real cap table works: your current shareholders and their shares, any SAFE or convertible notes (with valuation cap and discount), the new money at your pre-money valuation, and the option pool top-up — then shows exactly what everyone owns before and after, the price per share, and the post-money valuation. No signup, everything computes in your browser.

Every funding round makes your slice of the company smaller — that's dilution, and it's the most misunderstood number in startup finance. Founders routinely discover at the term sheet that an "18% round" actually cost them far more once the option pool shuffle and their SAFEs are counted. This free cap table dilution simulator models the whole round the way a real cap table works: your current shareholders and their shares, any SAFE or convertible notes (with valuation cap and discount), the new money at your pre-money valuation, and the option pool top-up — then shows exactly what everyone owns before and after, the price per share, and the post-money valuation. No signup, everything computes in your browser.

Current shareholders

This round

SAFEs / convertible notes (optional)

Simplified model for planning — not legal or tax advice. Real rounds include liquidation preferences, pro-rata rights, and other terms this simulator doesn't model.

✓ Free forever  ·  ✓ No signup  ·  ✓ Runs in your browser — your data never leaves your device.

How to Use the Cap Table Dilution Simulator

  1. Enter your current shareholders — founders, early employees, angels — with their share counts. The defaults model a classic two-founder 60/40 split.
  2. Set the pre-money valuation and the new investment amount from your term sheet, plus the option pool target the round requires (usually 10–15%).
  3. Add any SAFEs or convertible notes with their amount, valuation cap, and discount — they convert into shares as part of this round.
  4. Click Simulate Dilution: you get the post-money valuation, price per share, and a full before/after ownership table.
  5. Read the Δ column to see exactly how many percentage points each holder loses — that's the true cost of the round, pool shuffle included.

Why Use Our Cap Table Dilution Simulator?

Common Use Cases

Cap Table Dilution Simulator vs Alternatives

If you're closing the round, your lawyer's model is the source of truth. For everything before the signature — scenario planning, term-sheet sanity checks, co-founder conversations — this page gives you the same math instantly and free.

Frequently Asked Questions

How do you calculate startup dilution?
For a plain priced round: dilution % = new shares ÷ (existing shares + new shares), which equals investment ÷ post-money valuation. Example: $2M raised at an $8M pre-money ($10M post) = 20% to the new investor. But the headline number understates reality: an option pool top-up and converting SAFEs add shares before the investor's are priced, so founders' true dilution is higher. The simulator above computes all three layers.
What is the option pool shuffle?
It's the standard term-sheet mechanic where the option pool is created or topped up before the new money is priced — so the dilution from those pool shares comes out of the founders' slice, not the new investor's. An '18% round' with a 10% pool top-up really costs founders ~25%+. Investors insist on it because they want the hiring pool funded by the people who benefit from the hires. Model it above by setting the pool target — watch the founders' rows drop further than the headline percentage.
How does a SAFE convert in a priced round?
A SAFE converts into shares at the lower of (a) the valuation cap and (b) the pre-money valuation minus the discount, divided by the fully-diluted pre-money share count. Example: a $500k SAFE with a $10M cap and 20% discount converting at an $8M pre-money uses the discounted $6.4M (lower than the cap): 500,000 ÷ (6,400,000 ÷ 10,000,000 shares) = 781,250 shares. Enter your SAFEs in the simulator — it applies this rule per note.
How much dilution is normal per funding round?
Rough benchmarks: pre-seed/seed rounds dilute 15–25%, Series A 15–25%, later rounds 10–20% each. A founding team that starts at 100% typically holds ~55–65% after seed and ~35–50% after Series A, before the option pool is counted. Anything far outside these bands — a 40% seed round, say — is worth pushing back on or restructuring.
Does dilution mean I lose money?
Not automatically. You own a smaller percentage of a more valuable company: 40% of a $20M company ($8M) beats 60% of a $10M company ($6M). Dilution hurts when the round is down (lower valuation than last time) or when the terms — big pool shuffle, heavy SAFE stack — take more than the headline percentage suggests. That's exactly what the before/after table is for.
What is the difference between pre-money and post-money valuation?
Pre-money is what the company is worth before the new cash lands; post-money = pre-money + investment. The new investor's ownership is investment ÷ post-money. Price per share is derived from the pre-money divided by the fully-diluted share count after the pool top-up and SAFE conversions — which is why the order of operations matters and why a simulator beats a single formula.