Investor Relations — SAFE · Equity Calculator
The deal, modeled honestly
Model how an investor deal — a fixed-equity check plus an uncapped MFN SAFE — converts into equity and dilutes the cap table at the next priced round. Fixed equity is derived from your configured benchmark; cheque fields step in $20,000 increments and accept any typed amount.
The deal
$0 goes to the uncapped MFN SAFE
Based on: 7% for $500,000 · Implied valuation: $7.14M post-money. Configure the benchmark
The fixed % is locked before the priced round — extra SAFEs can't dilute it.
Converts at the priced-round price, like new money.
Your next priced round
Cap table · after the round
100.00%| Holder | At close | After round |
|---|---|---|
| Founders & existing | 99.72% | 82.79% |
| Investor · $20,000 (fixed 0.28%) | 0.28% | 0.23% |
| Investor · $0 (uncapped MFN) | — | 0.00% |
| New round investors | — | 6.98% |
| New option pool | — | 10.00% |
Simplified model for planning, not legal or financial advice. "At close" is ownership right before the priced round; capped instruments and founders are then diluted together by new money and the fresh option pool, while an uncapped MFN check converts at the round price. Real conversions depend on your exact SAFE terms and cap-table math.
Questions about the deal?
Talk to us about the round, the heritage products, or the numbers behind the mesh.