Free toolCap table simulator
See your dilution before you raise.
Build your company's timeline one event at a time: founding split, ESOP, every round. The cap table recalculates ownership after each one.
Build the timeline
Add rounds and events one at a time. The date places each one on the timeline; the cap table below recalculates as you go.
- Add event
The cap table
Who owns what after every event, in percent and euros, column by column.
Founder ownership · today79.4%
| Shareholder | FoundingJun 2024 | ESOPJan 2025 | Pre-seedMar 2025 · SAFE · estimate |
|---|---|---|---|
| 55.0% | 49.5% | 43.6%€2.4M | |
| 45.0% | 40.5% | 35.7%€2.0M | |
| · | 10.0% | 8.8%€485k | |
| 2 | · | · | 11.8%€650k |
| Total | 100.0% | 100.0% | 100.0%€5.5M |
Edit names inline; everything else is set in the timeline above. A SAFE that has not converted yet appears as an estimate, valued at its cap. Not investment or legal advice.