ESOP Value Clarity
ESOP Value Clarity · Simulator

Model the equity before you make the move.

Turn a grant, a vesting schedule and a valuation assumption into a clear scenario you can actually reason about.

Assumptions stay visiblePrivate by designScenario-based modelling

Scenario workspace

Awaiting your assumptions

Grant inputs0%
Valuation inputs0%
Output confidence0%

Live workspace

Ready when you are

Enter the terms and watch the workspace come alive.

Blank numeric fields are treated as zero when you calculate.

Step 01 · Inputs

Build your scenario

Enter the terms from your offer letter or cap-table note.

The total number of options or shares granted to you.

%

The portion of your grant that has vested or is expected to vest.

Valuation assumptions
₹

Use the latest valuation or reference value available to you.

%

Your estimate of ownership dilution from future fundraising.

₹

A future valuation assumption for the modeled exit scenario.

We do not invent missing valuation inputs. Leave a field blank if you do not know it; the model will treat it as zero and keep the assumption visible.

Step 02 · Readout

Your modeled value

Review current value, dilution impact and the exit assumption separately.

Value today

—

Based on vested shares and current valuation.

After dilution

—

0% future dilution assumption applied.

Modeled exit

—

Illustrative value at your exit valuation.

Vested shares

—

100% of the grant modeled.

Model status

Waiting for inputs

Run the calculation after reviewing your assumptions.

How to read this page

The exit number is a scenario, not guaranteed cash. It depends on the valuation you enter, your vesting and future dilution. Taxes, exercise costs and liquidity are not included in this FREE model.

Want the full equity picture?

Explore vesting, exercise cost, tax and scenario analysis in PRO.