BLACKBOXES • CAP'EM CAP TABLE MATRIX
3D Startup Valuation & Dilution Constraint Engine
tune

Cap Table Vectors

FOUNDER: 80.0%
Active Target Lock SOLVE FOR FOUNDER
Capital Raised ($)
Post-Money ($)
Runway (Months)
ESOP Pool (%)
Founder (%)
Treasury Shaders (20 Tiers)
psychology

Dilution Copilot

VENTURE TERM SHEET ADVISORY

"At $1,000,000 raised on $5,000,000 post-money valuation, founders retain 80.0% equity and full board voting control."

verified_user FOUNDER MAJORITY • CONTROL INTACT
Founder Equity
80.0%
Dilution Delta
20.0%
Implied PPS
$5.00
Runway Health
24 Mos