Free GST Reconciliation Tool: match GSTR-2B, 2A, GSTR-1 and GSTR-3B with your books and see the ITC at risk. Try it free
CA Logo
Home / Free Tools / Valuation & Dilution Simulator

Startup Valuation & Dilution Simulator

Model how your founder equity dilutes across up to 3 funding rounds — including the ESOP pool top-up most founders don't see coming. No password, and nothing you enter ever leaves your browser.

Aggarwal Abhishek & Co. Startup Suite

Valuation & Dilution Simulator
Planning aid, not a term-sheet model. This uses standard priced-round dilution math (New Investor % = Amount Raised ÷ Post-Money Valuation) and models an ESOP pool top-up as happening pre-money (the common market practice, where the pool expansion dilutes existing shareholders, not the incoming investor). It does not model convertible notes/SAFEs, liquidation preferences, anti-dilution protection, or secondary sales — real term sheets can change outcomes materially.
🔒
Quick details before you begin

This tool is free to use. We just ask for a few contact details first, so our team can follow up if you'd like help with cap table structuring or fundraise-readiness. No cap table data is ever sent to us — only the contact details below, and only if you choose to submit them.

We collect only the contact details above — never the valuation figures you use inside the tool.

Starting Cap Table

Founders % + ESOP % cannot exceed 100. If they add up to less than 100, the balance is shown as "Other existing holders" (for example angels or early investors) so the cap table always totals 100%. For founders who own everything except an existing 10% ESOP, enter Founders = 90 and ESOP = 10.

Round 1
Round 2 (optional)
Round 3 (optional)
Result

Download a shareable image of your result. No data is uploaded; the image is drawn entirely in your browser.

Ownership by Round
Full Breakdown
How to Use This Number

    Want a CA to check this for you?

    Send us your figures and a Chartered Accountant will go through the result with you and tell you what to fix first.

    Message us on WhatsApp Or write to us on the contact page
    Disclaimer: This is a simplified planning aid, not a term-sheet model or legal cap table. It assumes simple priced equity rounds only — convertible notes, SAFEs, warrants, liquidation preferences, anti-dilution ratchets and secondary transactions are not modeled, and any of these can change your actual dilution meaningfully. Aggarwal Abhishek & Co. does not certify these figures — please have us (and your legal counsel) review the actual term sheet before signing.

    More free tools

    Unit Economics CalculatorWork out your Customer Acquisition Cost (CAC), Customer Lifetime Value (LTV), the LTV:CAC ratio and your CAC payback… Break-Even & Cash Runway CalculatorFind your break-even units/revenue, contribution margin, monthly net burn and exactly how many months of cash you… Monthly MIS Report GeneratorEnter a few months of revenue and expenses to get a one-page MIS: margin trends, an expense breakdown, growth flags,…