Employee Equity Value Calculator
Calculate your stock options and RSUs value with tax implications
Important Disclaimer
This calculator provides estimates only. Actual equity values depend on company performance, market conditions, exit timing, and many other factors. Tax calculations are simplified and may not reflect your specific situation. Consult a financial advisor and tax professional for personalized advice.
Current Net Value
$11,250
2,500 vested shares
Projected (4yr)
$167,125
Base case scenario
Diluted Ownership
0.07%
After expected rounds
After-Tax Value
$142,056
15.00% effective rate
Conservative Scenario
Net Value$81,063
Revenue Multiple5x
LIKELY
Base Case Scenario
Net Value$167,125
Revenue Multiple10x
Optimistic Scenario
Net Value$253,188
Revenue Multiple15x
Your Equity Grant
$
Your ownership: 0.10%
Vesting Schedule
2,500 / 10,000 shares vested (25%)
Company Financials
$
%
Expected Dilution
Select funding rounds expected before exit
Total Expected Dilution: 32%
Tax Information
%
Equity Value Projection
Conservative
Base Case
Optimistic
Vesting Schedule
Tax Comparison by Equity Type
After-Tax Value
Tax Owed
Your Tax Summary (ISO)
Ordinary Income:$0
Long-Term Capital Gains:$167,125
⚠️ AMT Exposure:$45,000
Total Estimated Tax:$25,069
After-Tax Value:$142,056
Key Insights
📈
Growth Impact: At 50% annual growth, company revenue grows from $5.0M to $25.3M in 4 years.
📉
Dilution Effect: Your 0.10% ownership will become 0.07% after expected funding rounds, a 32% reduction.
💰
Value Multiple: Your equity could be worth 14.9x its current value in 4 years (base case).
🏛️
ISO Tax Benefit: Qualifying disposition means all gains are taxed at long-term capital gains rates (15-20%).
Learn More About Employee Equity
Dive deeper into equity compensation, vesting schedules, tax implications, and strategies for maximizing the value of your stock options, RSUs, and ISOs.
Explore our blog articles