Investor Calculator

See your ownership, dilution, and exit upside in real time

Current Cap Table Journey

Zaper investment rounds so far

Swipe to explore

Idea + Co-founders

Founder + 2 co-founders, equity split

Nov 2024

  • Founders100.0%

What everyone does

Founders
ESOP
Advisors
Angels
Bridge Investor

Participating Bridge Round Investment — $300K

$K
$K
$M

Live Outputs

Pre-money

$7.0M

Post-money

$7.3M

Price/share

$0.640

New shares

468,535

Total shares

11,401,012

Your ownership

4.11% (468,535 shares · $300K)

Share Before vs After

Current State

Post-Angel • $3.4M valuation • 10,932,477 shares

Founders
75.92% (8,300,000 shares)
ESOP
10.06% (1,100,000 shares)
Advisors
5.49% (600,000 shares)
Angel Investors
8.53% (932,477 shares)

After Your Investment

Post-money $7.3M • 11,401,012 shares

Founders
72.80% (8,300,000 shares)
ESOP
9.65% (1,100,000 shares)
Advisors
5.26% (600,000 shares)
Angel Investors
8.18% (932,477 shares)
You
4.11% (468,535 shares)

Ownership at Each Round

What % will you still have after Seed, Series A, B, C? VCs expect dilution — here's the path.

Your shares never decrease. Your % can dilute as new shares are issued, but the price per share typically rises as valuation increases.

Round assumptions (timeline, valuation, raise)Click to view / edit
RoundTime from bridge (months)Pre-money valuationRaise amount
Seed
$M
$M
Series A
$M
$M
Series B
$M
$M
Series C
$M
$M

Your valuation and value as the company raises Seed, Series A, B, C.

Company valuation at each round (pre vs post)

Growth of your bridge investment over rounds

Today (Bridge)

Today • $7.0M pre + $300K round

  • Founders72.8%
  • Employee Stock9.6%
  • Advisory Board5.3%
  • Angels8.2%
  • You4.1%

Your value

$300K

1.0x

Ownership

4.11%

Dilution this round (% of company issued this round)

—

Shares owned (fixed): 468,535

Price/share: $0.640

Post Seed

6 months • $18.0M pre • $3.0M raise

  • Founders62.4%
  • Employee Stock8.3%
  • Advisory Board4.5%
  • Angels7.0%
  • You3.5%
  • Seed14.3%

Your value

$740K

2.5x

Ownership

3.52%

Dilution this round (% of company issued this round)

14.29%

Shares owned (fixed): 468,535

Price/share: $1.579

Post Series A

18 months • $80.0M pre • $15.0M raise

  • Founders52.5%
  • Employee Stock7.0%
  • Advisory Board3.8%
  • Angels5.9%
  • You3.0%
  • Seed12.0%
  • Series A15.8%

Your value

$2.8M

9.4x

Ownership

2.97%

Dilution this round (% of company issued this round)

15.79%

Shares owned (fixed): 468,535

Price/share: $6.015

Post Series B

36 months • $300.0M pre • $60.0M raise

  • Founders43.8%
  • Employee Stock5.8%
  • Advisory Board3.2%
  • Angels4.9%
  • You2.5%
  • Seed10.0%
  • Series A13.2%
  • Series B16.7%

Your value

$8.9M

29.7x

Ownership

2.47%

Dilution this round (% of company issued this round)

16.67%

Shares owned (fixed): 468,535

Price/share: $18.993

Post Series C

54 months • $580.0M pre • $100.0M raise

  • Founders37.4%
  • Employee Stock5.0%
  • Advisory Board2.7%
  • Angels4.2%
  • You2.1%
  • Seed8.6%
  • Series A11.2%
  • Series B14.2%
  • Series C14.7%

Your value

$14.3M

47.8x

Ownership

2.11%

Dilution this round (% of company issued this round)

14.71%

Shares owned (fixed): 468,535

Price/share: $30.600

Exit Scenarios

Select an exit valuation to see payouts for each shareholder, or enter your own custom exit value.

Custom exit
$M

Cash-on-cash multiple vs IRR (time-weighted)

Adjust the expected exit year to see your IRR at the selected exit value.

IRR is the annualised rate of return that turns your initial investment into your payout over that many years.

Exit inyears

IRR at $300.0M exit

IRR ≈ 110%

Payout at $300.0M Exit

Bridge Investor$12.3M

At $300.0M exit, your $300K investment → $12.3M (41.1x)

Illustrative only. Actual terms subject to negotiation.