Tactyc | Cap Table
Tactyc Icon
Tactyc

Tactyc / Cap Table Scenario

This calculator helps investors model impacts of new financings and accommodates SAFE and convertible note conversions. We built this using common market terms, but the terms of your financing may be different.
1Current Cap Table
Enter the number of shares and options outstanding on the current table today.
Shareholder NameFully Diluted SharesOutstanding OptionsFully Diluted TotalFully Diluted %
00.00%
00.00%
00.00%
Subtotal9,500,000000.00%
Unallocated Options
500,0005.00%
Total10,000,000100.00%
2SAFEs and Convertible Notes
Enter any SAFEs or Convertible Notes that have not converted yet.
Holder NameSecurity TypePrincipalValuation CapDiscountInterest RateIssue DateConversion DateInterest AccruedPrincipal and Interest
Post-Money SAFE
$
$
%
%
00
Post-Money SAFE
$
$
%
%
00
Post-Money SAFE
$
$
%
%
00
3Model Next Round
Details on next priced round.
Priced Round Assumptions
Pre Money Valuation
$
Round Size
$
Are Converted Shares Included in Round Price calculation?
 
Option Pool Assumptions
Refresh Type
Pre-Money Basis
Pool Refresh (%)
%
 
Post-Money Valuation Calculation
New Shares Outstanding After Options Expansion 
Financing Round Price / Share 
Effective Pre-Money Valuation 
Buying power of Converting securities 
New Pre-Money Options Granted 
New Post-Money Options Granted 
Value of Pre-Money Option Pool Increase 
Value of Post-Money Option Pool Increase 
Implied Post Money Valuation 
3bNew Investors
Investors participating in the next round.
InvestorAmount
$
$
$
$
4Conversion Results
Calculation on conversions of outstanding SAFEs and Convertible Notes.
HolderSecurity TypeValuation Cap DenominatorValuation Cap Price / ShareDiscounted Price Per ShareConversion PriceShares Converted
6Want to build cap table scenarios like these for your investments?