Startup Compensation Engine
Startup Equity & Offer Evaluator
Evaluate ISOs, NSOs, and RSUs. Model out-of-pocket exercise costs, ownership dilution, and expected payouts under 4 exit scenarios.
1. Offer & Equity Parameters
Implied Share Price:$2.00
Company Ownership:0.500%
Total Exercise Out-of-Pocket:$25,000
2. Liquidity Event Exit Scenarios (4-Year Projection)
Down Round (0.5x)Conservative
$20,000
Net Equity Take-Home (after tax)
Exit Share Price:$1.00
Total 4-Yr Comp (Cash + Equity):$740,000
Base Case (1x)Current Valuation
$60,000
Net Equity Take-Home (after tax)
Exit Share Price:$2.00
Total 4-Yr Comp (Cash + Equity):$780,000
Growth Exit (3x)Moderate Success
$220,000
Net Equity Take-Home (after tax)
Exit Share Price:$6.00
Total 4-Yr Comp (Cash + Equity):$940,000
Unicorn Exit (10x)Home Run
$780,000
Net Equity Take-Home (after tax)
Exit Share Price:$20.00
Total 4-Yr Comp (Cash + Equity):$1,500,000