Model how SAFE notes convert into equity at a priced round. Handles stacked SAFEs, post-money, pre-money, and MFN. Free and open-source.
Post-money valuation: $18,000,000 • Price per share: $1.0838 • Founder dilution: 39.79%
| Holder | Shares | Ownership | Conversion price |
|---|---|---|---|
| Founders | 10,000,000 | 60.21% | - |
| SAFE #1 - Pre-seed | 1,660,822 | 10.00% | $0.3011 |
| SAFE #2 - Angel round | 519,007 | 3.12% | $0.4817 |
| New investor | 2,768,076 | 16.67% | $1.0838 |
| Option pool | 1,660,878 | 10.00% | - |