Free toolNo sign-up neededSaved in this browser
Cap table builder · fully diluted · model your next round
Fully diluted shares
1,33,82,352
from 1,00,00,000 today
Founders
59.8%
-20.2 pts after round
Investors
26.0%
+18.0 pts after round
ESOP pool
12.0%
+3.0 pts after round
Post-money
₹25 Cr
₹18.68 a share
Shareholders
Edit names and shares. Everything updates live.
Name · groupShares%
- 45.0%
- 35.0%
- 8.0%
- 2.0%
- 1.0%
- 9.0%
Ownership by group
Today · fully diluted
Total shares
1.00 Cr
- Founders80.0%
- Investors8.0%
- Employees2.0%
- Advisors1.0%
- ESOP pool9.0%
Ownership by shareholder
Hover any bar to trace it across the page
- Founder A45%
- Founder B35%
- ESOP pool9%
- Angel investors8%
- Early employees2%
- Advisor1%
0%15%30%45%60%
Model a funding round
Priced round with an ESOP top-up before the money
Pre-money valuation₹Cr
Amount raised₹Cr
ESOP pool after round · 0 = no top-up%
- Price per share
- ₹18.68
- Post-money
- ₹25 Cr
- New investor shares
- 26,76,470
- Pool top-up
- 7,05,882
Before and after the round
Seed · ₹5 Cr on ₹20 Cr pre-money
Today100%
80%
After Seed100%
60%12%20%
Dilution by shareholder
Ownership today → after the round, in percentage points
- Founder A-11.4 pts
- Founder B-8.8 pts
- SeedNEW+20.0 pts
- ESOP pool+3.0 pts
- Angel investors-2.0 pts
- Early employees-0.5 pts
- Advisor-0.3 pts
Today After0%15%30%45%60%
Startup plan
Ready to run it for real?
- Dated record of every allotment and transfer
- ESOP pool, grants and options register
- A private grant page for every employee
- Import this cap table from Excel
About this model
A planning tool, not a statutory register. It treats every line as fully diluted shares and adds any pool top-up before the new money. Notes, SAFEs and liquidation preferences are not modelled. Your data stays in this browser until you export it.