Founder Tools
Waterfall Analysis
Visualize how exit proceeds are distributed across investors and founders. No account needed — add your rounds below to see the waterfall in real-time.
Stakeholders
Total Ownership100.0%
Key Insight
At a $49.0M exit, founders take home $29.4M (60.0%)
Waterfall Distribution
Founders
Seed (SAFE)
Series A
Payout Table
| Investor | $5.0M | $10.0M | $25.0M | $50.0M | $100.0M | $250.0M |
|---|---|---|---|---|---|---|
Founders | $91.8K 1.8% | $4.16M 40.8% | $14.74M 60.0% | $29.40M 60.0% | $58.65M 60.0% | $150.40M 60.0% |
Seed (SAFE) | $22.9K 0.4% | $1.04M 10.2% | $3.69M 15.0% | $7.35M 15.0% | $14.66M 15.0% | $37.60M 15.0% |
Series A | $5.00M 97.8% | $5.00M 49.0% | $6.14M 25.0% | $12.25M 25.0% | $24.44M 25.0% | $62.66M 25.0% |
| Total | $5.11M | $10.20M | $24.57M | $49.01M | $97.76M | $250.66M |
Exit Scenario Explorer
Exit Valuation$50.0M
$1M$500M
Founders
$30.00M(60.0%)
Seed (SAFE)
$7.50M(15.0%)
Series A
$12.50M(25.0%)
Founder Take-Home
$30.00M(60.0% of exit)