Medal's total compensation calculator based on umbrant's | See the FAQ.



Offer for your scenario

Legal notice: Exit circumstances and numbers presented are hypothetical scenarios presented based on the best opinions of the executive team. They are not guaranteed or likely. Startups are risky and most fail. For informational/illustration purposes only, consult a (tax/startup) attorney for your own assessment

Funding round Valuation Total equity ($) Annual equity ($) Annual total comp ($)
- - - - -


Under the selected scenario, your options will be worth:

???

On exit

Formula used: Scenario Valuation * Shares / (Total Shares * Running Dilution (2x 10%)) - Cost to excercise total packge.



Your Stock Grant

$

This number will generally be in the thousands. You can find it in your options agreement or offer letter.

What you pay to exercise a single stock option - this will be in your options agreement but local laws may affect this. Check with an (tax/startup) attorney what your lowest exercise price can be. $0.77 is our Series C 409a price in the US - if you joined earlier or live somewhere else, this may differ.

$

Typically, a company needs to be worth ≥$1B to IPO.

$






Company Info - The same for everyone

Usually 4 years.

years

Company's most recent funding round. Get this from Crunchbase or the recruiter.

Company valuation as of most recent funding round. Get this from Crunchbase or the recruiter.

$

Total number of shares issued by the company. Get this from the recruiter, corporate lawyer, or finance team.

Projection

We expect 2 more rounds pre-IPO
This model assumes 10% dilution per round
See this FAQ answer for more on this topic.

rounds


Credits for the original project to umbrant.
Questions? See the FAQ.
Feedback? Reach out to your recruiter!