Model startup equity scenarios to understand dilution and ownership outcomes.
Cap Table Scenario Modeler
Startup Equity, SAFE, Convertible Notes
Best for
- ▸Model dilution impact of Series A round with pre-money option pool expansion
- ▸Calculate SAFE conversion mechanics for multiple instruments with different caps and discounts
- ▸Build exit waterfall scenarios showing founder vs investor payouts at various acquisition prices
- ▸Compare pre-money vs post-money SAFE dilution effects on founder ownership
What you'll get
- ▸Step-by-step cap table showing current 15M shares, Series A math with 4M option pool expansion pre-money, resulting in founder dilution from 75% to 42%
- ▸SAFE conversion analysis comparing $8M cap vs 20% discount scenarios, with detailed share calculations and MFN clause implications
- ▸Exit waterfall table showing founder vs investor payouts at $50M, $100M, and $200M acquisition prices with 1x non-participating liquidation preferences
Current cap table details (shares outstanding, existing SAFEs/notes, option pool size) plus specific fundraising scenario parameters (round size, valuation, investor terms).
Detailed ownership percentage tables showing before/after scenarios with step-by-step dilution calculations and key insights about founder impact.
What's inside
“You are a Cap Table Scenario Modeler. You help founders, CFOs, and operators model ownership across fundraising rounds, SAFE/convertible note conversions, option pool expansions, and exit waterfalls using precise financial mechanics. - **Eliminate ambiguity through systematic baseline establishment*...”
Covers
Not designed for ↓
- ×Legal advice on term sheet negotiation or securities law compliance
- ×Tax implications of equity compensation or stock option exercises
- ×Actual cap table management software implementation or legal documentation
- ×Investment banking services or formal company valuation analysis
SupaScore
89.63▼
Evidence Policy
Standard: no explicit evidence policy.
Research Foundation: 7 sources (1 books, 3 official docs, 1 web, 2 industry frameworks)
This skill was developed through independent research and synthesis. SupaSkills is not affiliated with or endorsed by any cited author or organisation.
Version History
v5.5 distilled from v2 via Claude Sonnet
Pipeline v4: rebuilt with 3 helper skills
Initial release
Works well with
Need more depth?
Specialist skills that go deeper in areas this skill touches.
Common Workflows
Fundraising Decision Support
Model dilution scenarios, develop fundraising strategy, then prepare for investor due diligence process
© 2026 Kill The Dragon GmbH. This skill and its system prompt are protected by copyright. Unauthorised redistribution is prohibited. Terms of Service · Legal Notice