The method
How it is worked out
- fully diluted
- All shares, options and convertibles counted as if exercised
Value a stock option grant at different exit outcomes, after strike price, dilution and tax. The result updates as you type so you can compare scenarios quickly.
The method
Keep in mind
Use the calculator to compare scenarios rather than as a guaranteed forecast.
Value a stock option offer at realistic exit outcomes after dilution, strike price and tax, and compare it with salary you are giving up.
Your ownership is options over fully diluted shares, reduced by expected dilution. Exit value per share is the exit divided by the diluted share count; gain is the excess over strike times options, then taxed.
20,000 options at £1.20 on 12m fully diluted shares, 30% more dilution and a £150m exit are worth about £113,000 after tax, against £50,000 of salary forgone over five years.
Put it to work
Load an example
What moves the result most
Worked out from your figures above. Tap a row to try it.
Who uses it, and when
Candidates weighing a startup offer and employees deciding whether to exercise.
Mistakes worth avoiding
Questions
Value a stock option grant at different exit outcomes, after strike price, dilution and tax.
Your ownership is options over fully diluted shares, reduced by expected dilution. Exit value per share is the exit divided by the diluted share count; gain is the excess over strike times options, then taxed.
The core calculation or transformation runs in your browser. Normal website security and analytics may still record page-level events, but the tool does not need to create a public record from your inputs.
Valuing options at the last round price as if they were cash. Ignoring the preference stack that pays investors first. Missing the 90-day exercise window on leaving.
No. Use the result as a practical check or planning aid and verify important decisions with the relevant primary source, provider or professional advice.
Executive Insights
Results are estimates based on the figures entered, for general information only, and not financial, investment, tax or legal advice. See our terms of use.