1612 Partner Reference
Cap Table Sandbox
Interactive equity dilution model — viewed through the lens of Founder 1
Editable Inputs
Quick Presets:
Base: Seed $15M / A $70M / B $140M post-money, with raises of $5M / $20M / $50M.
Bull: each round’s post-money valuation is 40% higher (Seed $21M → A $98M → B $196M); same raises, less dilution.
Bear: each round’s valuation is 40% lower (Seed $9M → A $42M → B $84M); same raises, more dilution.
You can modify any slider after applying a preset.
Seed
Series A
Series B
Founder 1 Summary
| Stage | Company Valuation | Founder 1 Ownership % | Founder 1 Stake Value |
|---|
Founder 1 Stake — % vs. $ Value Over Time
Company Snapshot
Equity Composition & Valuation Over Time
Valuation Growth & Capital Injections
Cumulative Capital Raised
Post-Money Valuation