SAFE Calculator

Pre-Round Cap Table

Starting point

This is your company's ownership structure before the next financing round and before any SAFE conversions.

Founder Ownership

Option Pool

Total

100.00%

Next Priced Round

Affects conversion

These values determine how your SAFEs will convert. The pre-money valuation affects the price per share, which determines the conversion price for your SAFEs.

Pre-Money Valuation ($M)

New Investment ($M)

Existing Shares

Price Per Share

$1.0000= Pre-Money ÷ Existing Shares

Post-Money Valuation

$12M= Pre-Money + New Investment

SAFEs

Converts at next round

SAFEs convert at the lower of: (1) the valuation cap, (2) the discount price, or (3) the round price. The conversion price determines how many shares each SAFE receives.

SAFE #

Investment Amount ($M)

Valuation Cap ($M)

Discount %

SAFE #1

Investment Amount ($M)

Valuation Cap ($M)

Discount %

Results

Post-Conversion Cap Table

Stakeholder	Ownership %
Founders	67.33%
Option Pool	11.88%
SAFE $0.5M	4.95%
New Investor	15.84%
Total	100.00%

This calculator is provided for informational purposes only and should not be considered legal or financial advice.

Always consult with your legal and financial advisors before making investment decisions.