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)
✓ Free forever · ✓ No signup · ✓ Runs in your browser — your data never leaves your device.
How to Use the Cap Table Dilution Simulator
- Enter your current shareholders — founders, early employees, angels — with their share counts. The defaults model a classic two-founder 60/40 split.
- 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%).
- Add any SAFEs or convertible notes with their amount, valuation cap, and discount — they convert into shares as part of this round.
- Click Simulate Dilution: you get the post-money valuation, price per share, and a full before/after ownership table.
- 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?
- Multi-stakeholder cap table — add, rename, and remove holders; every row flows into the before/after table.
- SAFE & note conversion — valuation cap and discount applied the standard way (conversion at the lower of the two).
- Option-pool shuffle — the pool top-up is sized on post-money, so founders (not the new investor) bear its cost, exactly like real term sheets.
- Price per share + post-money — the two numbers every founder needs for the board deck, computed live.
- 100% private — your cap table never leaves your browser; no signup, no data stored.
Common Use Cases
- Founders reviewing a term sheet: See the real dilution — pool shuffle and SAFE conversion included — before you sign, not after.
- Modeling multiple round scenarios: Change the pre-money or the pool target and watch founder ownership move; the cheapest negotiation leverage is a number.
- Explaining dilution to co-founders: The before/after table settles 'what do we each own now?' arguments with one screenshot.
- Accelerator demo-day prep: Mentors always ask 'what does the cap table look like after this round?' — walk in with the answer.
- Employees with options: Plug in your grant's share count to see what your percentage becomes after the next round prices.
Cap Table Dilution Simulator vs Alternatives
- Single-formula dilution calculators: Most free tools compute (new shares ÷ total shares) and stop. They ignore SAFEs, the pool shuffle, and per-holder tables — the three things that change the answer.
- Carta / Pulley: The professional cap-table platforms — excellent, and built for managing the actual legal cap table at $100+/month. Ours is for the five minutes of 'what-if' modeling before anything is signed.
- Spreadsheet templates: Flexible, but every founder rebuilds the SAFE-conversion and pool-shuffle math from scratch — and usually gets the shuffle backwards. This page encodes the standard formulas correctly.
- Your lawyer's model: The definitive answer for a signed round. For scenario planning — 'what if we take $2M at $8M vs $3M at $12M?' — a free instant simulator beats a $600 email round-trip.
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.