aifinancedesk.pro logo
Try for Free
Financial Docs & Models

AI Cap Table Scenario Model

Get dilution scenario analysis - just enter current cap table, round terms, option pool.

Get your ready-to-use dilution scenario analysis
Free to previewNo signupYou get: A ready-to-use dilution scenario analysis
01

How it works.

Cap Table Scenario Model: provide current cap table, round terms, option pool and get a complete dilution scenario analysis in minutes - including pre/post ownership, option pool shuffle effects, waterfall implications. Free AI workflow, no signup required to preview.

Personal financial plan document with savings and retirement charts beside a goals notebook
Financial Docs & Models
Goals, sequencing and trade-offs on one page — a plan you can act on this month, not just admire.
What you provide

Draft my ready-to-use dilution scenario analysis

A word or two per question is plenty — we'll fill in the rest.

Free. No signup to preview.

Dark strategy room with a growth roadmap and funding milestones written on a glass wall
02
Cap-table waterfall / dilution model (pre/post-money, pool shuffle, SAFE conversion).
Format & standard
03

What good looks like.

01

What it must include

Criteria
  • 01Pre/post-money valuation and price-per-share
  • 02option-pool shuffle (pre- vs post-money pool) and its dilution impact on founders
  • 03round mechanics (new shares, ownership % by stakeholder before/after)
  • 04SAFE/note conversion effects
  • 05pro-rata and anti-dilution (broad-based weighted average)
  • 06fully-diluted share count
  • 07waterfall by scenario
  • 08founder/employee dilution table
02

Signals of expertise

Quality
  • ★Pre-money option-pool-increase falling on existing holders ("the pool shuffle")
  • ★SAFE/note conversion order and as-converted dilution
  • ★fully-diluted vs issued shares
03

Common mistakes

Pitfalls
  • ×Ignoring option-pool timing/dilution
  • ×forgetting to convert outstanding SAFEs/notes
  • ×pre- vs post-money confusion
Founder mapping a fundraising plan with sticky notes and a runway chart on a bright wallSequenced
Milestones in order, with the trigger that moves you from one phase to the next.
Break-even chart sketched on graph paper beside a pencil and calculator in sunlightQuantified
Every plan carries the maths behind it — targets, breakeven and the cash it consumes.
Laptop showing a cap table and equity scenario spreadsheet on a bright deskScenario tested
Shows what happens if the timing slips, because it usually does.
04

You might also like.

Financial Docs & Models

Budget Variance Report

Get variance analysis report - just enter budget, actuals, period.

Try it →
Financial Docs & Models

Burn Rate & Runway Tracker

Get runway tracker spec - just enter cash, monthly spend, revenue.

Try it →
Financial Docs & Models

Cash Flow Forecast

Get 13-week cash forecast spec - just enter ar/ap data, payroll, recurring items.

Try it →
Glowing emerald green growth curve projected across a dark wall
A strategy is a set of choices with numbers attached — everything else is a wish list.
Advisor reviewing a finished financial plan with a couple at a sunlit table
Ready when you are

Get your ready-to-use dilution scenario analysis.

Answer a few questions and get a finance-ready document you can review, edit and share today.

Get your ready-to-use dilution scenario analysis