Startup Cap Table & Revenue Calculator
Model your startup's ownership, valuation, and revenue targets step by step.
Preloaded Scenarios
Founder Setup
How many co-founders does your startup have?
Other Stakeholders
Pre-funding ownership of existing investors
Employee Stock Option Pool percentage
Total ownership: 100%
Ownership Distribution
Company Valuation
The total number of shares in your company
The value of your company before new investment
Current Funding Round
New investment amount in this round
Enterprise Value to Revenue multiple for your industry
Post-Money Valuation: $6,000,000
Share Price: $
Cap Table Preview
| Stakeholder | Pre % | Post % |
|---|
Funding Requirements
| Initial Funding Raised | $0.00 |
| Total Funding Required | $0.00 |
The funding requirements include your initial fundraising amount, plus the additional costs calculated based on your business type and expenses entered in the Costs tab.
Revenue Model
Tiered subscription model with recurring monthly payments.
Pricing Tiers and Customer Distribution
Free Plan
Starter Plan
Business Plan
Enterprise Plan
Product Categories and Sales Distribution
Budget Products
Mid-Range Products
Premium Products
Marketplace Commission Structure
Transaction Commission
Transaction Volume
Freemium Conversion Metrics
Free Users
Premium Users
Usage Metrics and Pricing
Light Users
Medium Users
Heavy Users
Total customer distribution: 100%
Customer Mix
Avg. Revenue per Customer: $14.00
Business Costs
Select your business type to load relevant cost categories
One-time Expenses
| Description | Category | Amount ($) | Actions |
|---|---|---|---|
| Total One-time Expenses | $0.00 | ||
Monthly Expenses
| Description | Category | Amount ($) | Actions |
|---|---|---|---|
| Total Monthly Expenses | $0.00 | ||
Total Startup Costs: $0.00
Monthly Burn Rate: $0.00
Estimated Runway with Current Funding: 0 months
Cost Breakdown
Expense Categories
Calculation Complete!
Below are the results based on your inputs. You can go back to any step to make adjustments.
Cap Table
| Stakeholder | Shares | Pre % | Post % |
|---|
Valuation Metrics
| Metric | Value |
|---|
Revenue & Client Targets
| Metric | Value |
|---|
Client Mix
| Plan | Price | % of Clients | Clients Needed | Monthly Revenue |
|---|
Funding Requirements
| Initial Funding Raised | $0.00 |
| Total Funding Required | $0.00 |
Cost Breakdown
Funding requirements include your initial fundraising amount plus operational costs calculated in the Business Costs tab.