Cap Table Dilution & Funding Round Modeler Calculator
How much will my founder ownership dilute, what is the new share price, and how many new shares will be issued in my funding round?
Financial Inputs
Employee option pool created or expanded in the capitalization table.
Post-Round Founder Equity Holding
At a ₹10 Cr Pre-Money Valuation and ₹2.5 Cr investment (Post-Money: ₹12.5 Cr), the issue price is established at ₹100 per share.
Post-Money Valuation
12,50,00,000
Issue Price Per Share
100
Key Financial Takeaways
- At a ₹10 Cr Pre-Money Valuation and ₹2.5 Cr investment (Post-Money: ₹12.5 Cr), the issue price is established at ₹100 per share.
- A total of 2,50,000 new shares are issued to the investor (18.5% post-round holding).
- Founder stake adjusts from 80% to 59.3%, absorbing 20.7% round dilution (ESOP Pool: 7.4%).
Frequently Asked Questions
How does creating an ESOP pool affect founder equity dilution?
Investors almost universally demand that employee option pools (10-15%) are created in the pre-money valuation. This means the dilution is borne 100% by existing founders and shareholders, rather than shared with incoming investors.
Calculators on this platform provide indicative mathematical estimations based on industry-standard financial appraisal models (including Tandon Committee Method II, Nayak Turnover Method, and standard compound amortisation).
They do not constitute a formal facility sanction, credit commitment, or legal advisory from SME PAISA or any partner banking/NBFC institution. Final terms, interest margins, security stipulations, and credit sanctions remain strictly subject to formal credit appraisal, audited balance sheet verification, CMA Data assessment, and risk committee approval by institutional lenders.
Need structured debt financing beyond standard bank models?
Our ex-banker team structures facilities from ₹2 Cr to ₹100 Cr+ across 50+ banking & NBFC partners, ensuring optimized pricing and covenants.