Quick presets
Founders
%
%
Total: 100%
Funding Rounds
Post-money: $6.0MInvestor gets: 16.7%
Ownership Waterfall
Founding
50.0%
50.0%
Seed
$6.0M
36.7%
36.7%
10.0%
16.7%
Founder 1
Founder 2
ESOP
Seed Investor
Founder 1
$2.2M
36.67%
50% → 36.7% (−13.3pp diluted)
Founder 2
$2.2M
36.67%
50% → 36.7% (−13.3pp diluted)
Cap Table
| Stakeholder | Founding | Seed $6.0M |
|---|---|---|
| Founder 1 | 50.00% | 36.67% $2.2M |
| Founder 2 | 50.00% | 36.67% $2.2M |
| ESOP | — | 10.00% $600.0K |
| Seed Investor | — | 16.67% $1.0M |
Dilution Summary
Founder 1
50% → 36.67%−13.33pp (27% of original stake)
Founder 2
50% → 36.67%−13.33pp (27% of original stake)
Total founder ownership73.33%
🚀 Strong Founder Control
Founders retain majority control. You can make decisions without investor vetoes on standard matters. Maintain this through future rounds by negotiating higher valuations.
Related: know your numbers
Unit Economics Calculator →
Equity modeled? Now check if your growth is sustainable with CAC, LTV, and payback analysis.
🔍 Model the Business Behind Your Cap Table
You've mapped your dilution — now let's make sure the business can support it. In 20 minutes I'll review your unit economics, burn rate, and growth model to show you where AI gives you the leverage to hit your next milestone with less capital.
Get Your Free AI Scan →