Part ofCitedFigures.See the family
Skip to content
BizMathPro

Cap Table + Dilution Calculator

Model founder dilution through a SAFE round + priced round, using the standard YC post-money SAFE convention. Walks the option pool refresh, SAFE conversion (cap vs. discount, lesser of), and priced-round price-per-share derivation. Source-cited to YC, Brad Feld's Venture Deals, and Carta.

Aggregate founder shares at incorporation. 10,000,000 is the YC-standard so per-share prices come out clean.

Sized so that AFTER the priced round, options = this %. 10-15% is the YC-default.

SAFE round

Set to 0 to skip the SAFE round.

Post-money cap (YC 2018+ convention). Post-money basis is the standard.

Typical: 0% (cap only) or 20% (cap + discount). Discount applies to priced-round price.

v1 records this for transparency but doesn't model it — MFN only matters with multiple SAFEs at different terms.

Priced round

Set to 0 to skip the priced round (SAFE won't convert).

Post-money = pre-money + amount raised.

Founder ownership (post-priced)
65.45%
Started at 90.00% · diluted by 24.55% across the round
Pre-money valuation
$20,000,000
Post-money valuation
$25,000,000
Priced-round price/share
$1.6364
SAFE conversion price/share
$0.9000

1,111,111 shares (7.27%)

Stage-by-stage cap table
Pre-SAFE
HolderShares%
Founders10,000,00090.00%
Option pool1,111,11110.00%
Total11,111,111100%
Post-SAFE
HolderShares%
Founders10,000,00081.82%
Option pool1,111,1119.09%
SAFE1,111,1119.09%
Total12,222,222100%
Price/share: $1.6364
Post-priced round
HolderShares%
Founders10,000,00065.45%
Option pool1,111,1117.27%
SAFE1,111,1117.27%
Priced investors3,055,55620.00%
Total15,277,778100%
Price/share: $1.6364
How the pie redistributes

Visualization: percentage breakdown by stakeholder across the three fundraising stages. Note: founders' slice shrinks while the cap table grows.

View the TypeScript implementation on GitHub: packages/calc/src/cap-table.ts · view tests

SAFE + dilution math at a glance

Key facts

How a SAFE converts
A SAFE converts at the LESSER of two prices: the cap-price (valuation cap ÷ pre-priced share count) or the discount-price (priced-round price × (1 − discount %)). Whichever produces fewer dollars per share — the better deal for the SAFE holder — wins.
Post-money SAFE
Under the YC 2018 post-money convention, the SAFE holder's ownership at conversion is approximately SAFE amount ÷ valuation cap on a post-money basis — locked in by the cap, so pool refreshes and additional SAFEs dilute founders alone.
The option pool shuffle
The option pool comes out of pre-money, so founders pay for it via dilution — not the new investors. Pool refresh formula: pool shares = (target % × pre-priced total) ÷ (1 − target %); a 10% target on a 10M founder-share base adds ~1.11M shares of founder-borne dilution.
Pre-money vs. post-money
Post-money = pre-money + amount raised, and priced-round investors own (amount raised ÷ post-money) on a fully-diluted basis. A $5M raise at $20M pre-money is a $25M post-money — the investors own 20%.
Typical pool size
10-15% post-money is the YC-default option pool for most early-stage companies; 15-20% is common when the team is heavily technical. Every percentage point of pool comes out of the founders' pre-money — roughly a 10:1 lever on founder dilution.

Conventions per Y Combinator, Post-Money SAFE Primer (2018), and Brad Feld + Jason Mendelson, Venture Deals (4th ed., Wiley). Updated May 2026.

What this means

Every fundraising round adds shares to the cap table, and every new share comes out of someone's ownership percentage. The option pool comes out of founders alone (pre-money allocation). The SAFE comes out of founders + pool (because the SAFE converts before the priced round). The priced-round investors come out of everyone — founders, pool, and SAFE holders. The compounded effect is what appears in the "founder dilution total" number. Most founders are surprised by how big it is the first time they model it end-to-end.

The single biggest lever in this math is the option pool. A 10% pool creates ~11% pre-money dilution for founders; a 15% pool creates ~17.6%. Investors push for larger pools precisely because every percentage point of pool comes out of founders alone, not investors. The defensible negotiation: build an 18-month hiring plan, sum the equity grants, and use that number — not the term-sheet template default — as your pool size.

Worked example — the YC-default scenario

Two founders incorporate at 10,000,000 shares (5M each). Term sheet calls for a 10% post-money option pool, allocated pre-money. They previously raised a $1M SAFE at a $10M post-money cap with a 20% discount. Now they're closing a $5M Series Seed at $20M pre-money.

Pool refresh: 10M × 0.1 / 0.9 ≈ 1,111,111 option shares. Pre-SAFE total = 11,111,111.

SAFE conversion: cap-price = $10M / 11.111M = $0.90/share. Initial priced-price = $20M / 11.111M = $1.80. Discount-price = $1.80 × 0.8 = $1.44. The SAFE converts at the lesser — $0.90/share, the cap. SAFE shares = $1M / $0.90 ≈ 1,111,111.

Priced round: pre-priced total = 12,222,222. Price/share = $20M / 12.222M ≈ $1.6364. Priced shares = $5M / $1.6364 ≈ 3,055,556. Post-priced total = 15,277,778.

Founder ownership: 10M / 15.278M ≈ 65.45%. Founders started post-pool at 90%, so they diluted ~24.5 percentage pointsin this single round. Two founders splitting that means each owns ~32.7% post-priced. Read this number carefully — at the next round (Series A), they'll dilute another 15-20pp on top of this. The cap table compounds.

Frequently asked questions

See methodology — how this tool is built and reviewed.

By Last verified

Founder & Editor, Bedrocka Tools

The information and tools on this website are for general educational purposes only and do not constitute financial, investment, legal, or tax advice. Consult a licensed professional for decisions specific to your situation.