Free Cap Table Modeling for Founders
You raised fast. Now see what it costs.
Takes 30 seconds • No login • No signup
Runs locally in your browser. No data stored.
Live Preview
SAFE 1 — Pre-money
$500K
$6M cap
SAFE 2 — Post-money
$1M
$10M cap
SAFE 3 — MFN
$250K
Uncapped
Series A
$4M
$20M pre
You Thought
72%
Reality
48%
Founder ownership after Series A
SAFEs are simple to sign but brutal to stack. Model your cap table before your Series A term sheet shows up.
Step 1
Enter every SAFE you signed — pre-money, post-money, MFN, capped, uncapped. We handle the conversion math.
Step 2
Set your Series A price and see exactly how each SAFE converts, what the option pool costs, and where founders land.
Step 3
Compare what you thought you owned vs. what you actually own. Share it with your co-founder. Misery loves company.
Full SAFE conversion logic, option pool shuffles, and pro-rata — in 30 seconds.
Check My Dilution