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.

%
%
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.

$M
$M
%
$1.0000= Pre-Money ÷ Existing Shares
$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 #1
$M
$M
%

Results

Post-Conversion Cap Table

StakeholderOwnership %
Founders67.33%
Option Pool11.88%
SAFE $0.5M4.95%
New Investor15.84%
Total100.00%

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.