Cap Table Simulator

Fully Diluted

Shareholders

₹0

Total Fund Raised

₹0

Paid-Up Capital

Company Valuation

₹

₹0

Auto-updates as you add shareholders below

₹0

Per Share Price

Authorized Capital:

Share Classes

Shareholders & Instruments

Name	Class	Shares	Price	Invested	Paid-up Capital	Premium	FMV	Own%
No shareholders yet — add one below

Name

Type

Share Class

Price/Share (₹)

Total Invested (₹)

Ownership %

Conversion Ratio

Dividend / Interest %

Maturity (months)

Liq. Preference (x)

Participation

Anti-Dilution

Seniority (0=lowest)

Conversion Trigger

Payment Freq.

Secured?

🤖 AI Cap Table Analysis

Add shareholders, then click "Analyse My Cap Table" for AI-powered insights on power dynamics, risk flags, exit economics, dilution forecast, and compliance notes.

Equity Compensation (ESOP / RSU / SAR / RSA)

Pool Utilization 0 / 0 shares

0% used 0 available

Granted

Vested

Exercised

Forfeited

ESOP Pool Size: shares reserved for equity compensation

Recipient	Type	Units	Exercise ₹	Vested	Unvested	Value	Tax Est.	Status
No grants yet — click "+ Add Grant" above

Indian Tax: ESOP — perquisite tax at exercise (FMV − exercise price); RSU — taxed at vesting (FMV as income); SAR — cash settlement taxed as income; RSA — taxed at grant if no restrictions. Capital gains on sale: LTCG if held 24+ months post-exercise/vesting.

Simulate New Round

Round Name

Issue as Class

Pre-Money Valuation (₹) Link to last round price

Auto-synced with current valuation above

Investment Amount (₹)

New ESOP Pool %

Fill values above to see dilution impact →

Dilution Impact

Enter round parameters to see dilution

Exit Waterfall Analysis

₹0

₹0₹500 Cr

Add shareholders to see waterfall payouts