Cap Table Simulator
Multi-founder, multi-SAFE cap table simulator. Add up to 3 SAFE notes + a priced round. Y Combinator post-money methodology. Free.
Cap Table Simulator
Model a startup cap table through multiple SAFE notes plus a priced round. SAFEs convert at the lower of valuation cap or round price (with discount applied). Output: founder + option pool + SAFE + new investor percentages and post-money dollar values.
👥 Founders + employee pool (starting)
💰 Priced round
📝 SAFE notes (up to 3)
SAFE conversion breakdown
| SAFE | Invested | Effective valuation | Ownership % |
|---|
Post-money valuation: —. SAFE notes convert at the lower of their cap or the round price minus discount.
How to Use the Cap Table Simulator
Set founders + option pool
Two co-founder split is typical (60/40, 50/50, 55/45). Option pool starts at 10-20% pre-funding, expanded at each round. The three must sum to 100% or less at start.
Add SAFE notes
YC standard SAFE has a valuation cap (max valuation for conversion) and an optional discount (typically 15-25%). Multiple SAFEs across different rounds convert at the next priced round. The tool models up to 3 SAFEs simultaneously.
Enter the priced round
Round size + post-money. The priced round price = post-money ÷ (existing share count + new shares + SAFE conversion shares). All SAFEs convert at this round.
Read post-round ownership
5 ownership categories shown: founder 1, founder 2, option pool, SAFE holders, and new priced-round investor. Sum to 100%. Dollar values at post-money valuation also computed.
Cap Tables and SAFEs — The US Startup Operating Reality
Why SAFEs Took Over Early-Stage US Funding
The Simple Agreement for Future Equity (SAFE) was created by Y Combinator in 2013 as a simpler alternative to convertible notes for early-stage startup funding. Unlike a convertible note, a SAFE has no interest rate, no maturity date, and no debt-related complications — it's just a contract promising the investor equity at the next priced round, with specific terms around valuation cap and discount. By 2018, YC released the post-money SAFE as the standard, with explicit dilution math built in. Carta data shows roughly 70% of US pre-seed and seed-stage funding now uses SAFEs vs convertible notes.
The mechanic: a SAFE investor invests USD X. At the next priced round, the SAFE converts to equity at the lower of: (a) the valuation cap (capping the maximum valuation the investor will be diluted into), or (b) the round price minus the discount (typically 15-25% off). This gives early investors structural upside if the company's valuation grows between SAFE investment and round close — they buy at the lower price.
The Pre-Money vs Post-Money Distinction
Old-style pre-money SAFEs (pre-2018 YC standard) had a tricky property: the dilution caused by SAFE conversion was shared with founders, but the math was opaque. Post-money SAFEs (current YC standard) lock in the ownership percentage at the time the SAFE is signed — the investor knows exactly what percentage they'll own at conversion, simplifying negotiation. The downside for founders: post-money SAFEs explicitly take ownership from existing shareholders rather than sharing dilution.
For ASEAN founders raising US-style capital, the post-money convention is now standard — match what YC + leading US firms (Sequoia, a16z, Benchmark) use. Pre-money SAFEs survive in some edge cases but are increasingly rare. The Carta + AngelList tooling defaults to post-money for new SAFE issuance.
"YC's standard post-money SAFE: USD 500K invested at USD 8M cap with 20% discount converts at the lower of (a) USD 8M, or (b) round price minus 20%. At a USD 25M Series A round, the SAFE converts at USD 8M — claiming 6.25% of the company on USD 500K invested."
Modelling Cap Table Outcomes
Carta is the canonical tool for production cap-table management at venture-backed US startups — but its complexity is overkill for early modelling. Tools like this calculator, AngelList Stack, or Excel-based cap-table templates work fine for understanding ownership dynamics through hypothetical rounds. The most useful modelling for founders is comparing scenarios: what if Series A is at USD 30M vs USD 50M post-money? What if we raise USD 5M vs USD 8M? How does the option pool top-up change founder ownership? Running these scenarios before fundraising helps founders set realistic targets and understand the structural cost of different paths.
One nuance worth modelling explicitly: the order of SAFE conversions matters when caps differ. Two SAFEs with different caps (USD 6M and USD 10M) at the same priced round produce different effective valuations for each investor. The YC post-money SAFE convention sets each SAFE's conversion independently based on its own cap and the round price, so order doesn't matter mathematically — but earlier SAFEs typically have lower caps because they took more risk, producing better effective ownership for those investors. The tool above models 3 SAFEs simultaneously to capture this multi-SAFE complexity that early YC + Sequoia / a16z stages routinely produce.
10 Facts About Cap Tables + SAFEs
The YC Post-Money SAFE (2018 standard) is the most common US early-stage funding instrument — used in ~70% of pre-seed rounds.
Valuation cap protects the SAFE investor: max valuation at which their money converts to equity.
Discount (typically 15-25%) gives the SAFE investor a price advantage over the priced-round buyers.
SAFEs convert at the LOWER of (cap-implied price) or (round price × (1 − discount)) — whichever favours the investor.
Carta manages cap tables for 30,000+ US venture-backed startups — the dominant production tool.
AngelList Stack (formerly AngelList Venture) is the canonical SAFE issuance + syndicate management platform.
The 83(b) election for restricted founder stock must be filed within 30 days of grant — no exceptions, no extensions.
Typical co-founder split: 60/40 or 50/50 between two co-founders; 40/30/30 for three. Sequoia + a16z prefer modest founder concentration.
Most US startup option vesting: 4 years with 1-year cliff (no vesting until year 1) and monthly vest thereafter.
Delaware C-corp is the dominant US startup structure (90%+ of venture-backed) — favourable to investor terms + state-of-incorporation neutrality.
Frequently Asked Questions
- Simple Agreement for Future Equity — a contract created by Y Combinator in 2013 where an investor gives money to a company in exchange for equity at the next priced round. Unlike convertible notes, SAFEs have no interest rate, no maturity date, and no debt-related complications. The terms that matter: valuation cap (max valuation at conversion) and discount (price advantage at conversion). The YC post-money SAFE (2018 update) is now the US standard.
- Post-money SAFEs (YC 2018 standard) explicitly fix the SAFE investor's ownership percentage at the time of signing — clean, predictable. Pre-money SAFEs (old YC standard) shared dilution math with founders in opaque ways. The two produce different founder dilution outcomes when multiple SAFEs convert at the same round. Modern US startups should issue post-money SAFEs to match YC + Carta + AngelList tooling defaults.
- The maximum valuation at which a SAFE will convert to equity. If the next priced round is at a higher valuation than the cap, the SAFE converts at the cap (giving the investor more shares per dollar). If the next round is at or below the cap, the SAFE converts at the round price (minus any discount). The cap protects early SAFE investors from being diluted at very high valuations that reflect later-stage de-risking they helped enable.
- Pre-seed and seed-stage US startups typically raise USD 250K-2M on SAFEs before doing a priced round. The cap should reflect realistic next-priced-round valuations — typically your SAFE cap is 2-3× current revenue or product traction equivalent. SAFE investors expect their early bet to convert at a meaningfully better price than the round investors get, so caps should be set well below your aspirational Series A valuation.
- SAFEs are quick and low-friction but accumulate dilution opacity — too many SAFEs at different terms produce complex conversion math at the priced round. Most YC + Sequoia / a16z guidance: cap SAFE rounds at USD 2-3M total, then do a priced Series A. The priced round forces a real valuation, gives investors board seats and rights, and clarifies the cap table. SAFEs > 3 at different terms = mess; priced round = clarity at the cost of more legal work.
- Not explicitly. Most VC-led priced rounds require the option pool to be expanded BEFORE the new money goes in, meaning the expansion dilutes existing shareholders rather than the new investors (the "option pool shuffle"). To model this in this tool: set the starting option pool % to the post-expansion target (e.g., if you have 10% pool and Series A requires 20%, enter 20% as the option pool). The founder percentages will reflect the additional dilution from the pool expansion.
- Convertible notes have interest rates (typically 4-8% annually) and maturity dates (typically 18-24 months). SAFEs have neither. Convertible notes are debt instruments that convert to equity at a priced round; if the round doesn't happen by maturity, the note becomes payable as debt (in theory — practically, most lenders extend rather than force the issue). SAFEs are not debt. For pre-seed and seed-stage US startups in 2026, SAFEs have largely replaced convertible notes because they're simpler. Convertible notes still appear at later stages or in specific tax-optimisation scenarios.
- Two-founder splits vary: 50/50 (most "equal partners" approach, simple but produces deadlock risk), 60/40 (most common, recognises one founder typically has more authority / contribution), 55/45 (compromise). Three-founder: 40/30/30 or 35/35/30 are typical. The big mistake: not negotiating this honestly upfront. Founder splits set 6 months in feel right; founder splits set 2 years in often produce resentment. Most early-stage VCs and YC + Sequoia / a16z guidance: spend a day discussing this honestly with co-founders before incorporating, then write it down.
- SAFEs are a US (YC) construct. Singapore startups can use SAFE-like instruments under Singapore law (called Convertible Agreement for Future Equity, or CAFE) — same math, different legal jurisdiction. UK uses Advanced Subscription Agreements (ASA) for similar early-stage equity. Many ASEAN-founded startups deliberately incorporate as Delaware C-corps specifically to use YC standard SAFEs — this signals US-fundraising readiness to YC, Sequoia, a16z, and provides operational simplicity for US-investor cap table management. The math in this tool works for any jurisdiction; the legal instruments differ.
- Three considerations. (1) Delaware incorporation: register a Delaware C-corp as your equity-issuing parent, with your ASEAN operating company as a wholly-owned subsidiary. This is the canonical structure for ASEAN startups raising US money. Carta supports it natively. (2) 83(b) election: file within 30 days of any restricted-stock grant — this is a US tax election that affects all parent-company stock regardless of where the founder lives. (3) Tax residency: if you're operating from Singapore but holding Delaware equity, you may have both US tax and Singapore tax considerations on grants and exit events — consult a cross-border CPA before any major liquidity event.
Related News
You may be interested in these recent stories from our newsroom.
-
Snowflake jumps 36 per cent in a day on an earnings beat and a US$6 billion AWS chip deal
Snowflake had its best day as a public company on 28 May, closing up 36 per cent after a clean first-quarter beat and a five-year, US$6 bill...
-
MAS Scraps Mandatory Financial Advice for Most Complex Product Buyers in Retail Shake-Up
Singapore retail investors buying structured notes, derivatives and investment-linked policies will no longer need mandatory financial advic...
-
SEC Rewrites Float Rules, PSE Moves to Implement Them — Clearing the Path for GCash's USD 1B Philippine IPO
The SEC lowered the public float floor for large Philippine issuers in February 2026. The PSE followed with a consultation paper in April. T...
75 more free tools
Calculators, converters, security tools — no signup.