Back to Tools
Free Financial Calculator
Cap Table & M&A Waterfall Calculator
Model payout distributions across common shareholders, preferred investors, and option pools at various exit valuations.
Exit Valuation
Total: 10,500,000 shares$1M$1B
Share Classes
| Class | Shares | Price | Pref Mult | Partic | Actions |
|---|---|---|---|---|---|
| Seed Preferred | 1,000,000 | $0.50 | 1x | No | |
| Series A Preferred | 2,000,000 | $2.00 | 1x | No | |
| Series B Preferred | 1,500,000 | $5.00 | 1x | Yes (3x cap) | |
| Common Stock | 5,000,000 | - | - | No | |
| ESOP Pool | 1,000,000 | - | - | No |
Waterfall Distribution
Series B PreferredLiquidation Preference
$7.50M15.0% of exit$5.00/share
Series A PreferredConverted to Common
$7.24M14.5% of exit$3.62/share
Seed PreferredConverted to Common
$3.62M7.2% of exit$3.62/share
Series B Preferred (Participation)Participation
$5.43M10.9% of exit$3.62/share
Common StockCommon Equity
$18.10M36.2% of exit$3.62/share
ESOP PoolCommon Equity
$3.62M7.2% of exit$3.62/share
Summary
Exit Valuation$50.00M
Total Shares10,500,000
Price per Share$4.76
Preferred Payout$12.93M
Common Payout$32.57M
Share This Waterfall
Save and share this waterfall output securely via a password-protected SpaceNexus deal link.
Save to SpaceNexus Deal RoomQuick Scenarios
Need Cap Table Management?
SpaceNexus manages your cap table, models scenarios, and generates investor-ready reports.
Request a Demo