Deal Inputs

All scenarios update live. Changes saved automatically in your browser.

Round Composition

CCPS₹25.00 Cr

Single-lane round. Only CCPS-relevant inputs are visible.

1. Company Details

Anchors the entire model — drives compliance flags and capital checks

Company Name

CIN

Incorporation Date

Registered State

Drives stamp duty estimates

Authorized Share Capital

₹Cr

As per MOA

Paid-up Share Capital

₹Cr

Current issued + paid-up

Face Value per Share

₹

Typical: ₹1 or ₹10

2. Current Cap Table

Pre-round shareholders. Add rows, change types, or upload from Excel/PDF.

Total FD: 11,000 · Founders: 81.82%

Import from Excel / PDF

Shareholder	Shares	Pre %	Type
		54.55%
		27.27%
		4.55%
		4.55%
		9.09%
TOTAL	11,000	100.00%	ESOP: 13.64% of FD

Implied paid-up at face ₹10: ₹0.01 Cr (vs entered: ₹0.01 Cr)

3. Round Economics

The headline numbers for this round

Total Investment

₹Cr

Amount being raised

Pre-money Valuation

₹Cr

Valuation before this round

Post-money Valuation

₹100.00 Cr

Auto-calculated

Preferred Instrument

Switch to see different sections appear

4. ESOP Toggle

How the option pool top-up is treated

ACTIVE: Pre-money

ESOP Timing

Founders bear full ESOP dilution. Investor gets clean I/POST.

Target ESOP % (post-round, FD basis)

Typical: 10-15%

ESOP Decision Helper — see all 3 modes side-by-side

Mode	Founder Stake	Investor Stake	ESOP Top-up Shares	Issue Price	Currently Active
Pre-money Founders bear full ESOP dilution	59.6842% (-22.13pp from pre)	25.0000%	309.52	₹66,316	◄ ACTIVE
Post-money Investor also dilutes for ESOP	60.1519% (-21.67pp from pre)	24.5063%	295.45	₹68,182
No Top-up Existing pool stays; no new ESOP	61.3636% (-20.45pp from pre)	25.0000%	0	₹68,182

How to read this: Pre-money is the investor's standard ask (your founder loses ~0.47pp more than Post-money). At ₹100.00 Cr post-money, that's ~₹0.47 Cr of value — worth negotiating for. Toggle above to see all scenarios flow through the rest of the tool.

5. CCPS Terms

Compulsorily Convertible Preference Shares

TYPE: SAFE-style (Cap + Discount)

CCPS Type

Conv. price = MIN(Cap-based, (1-Disc) × NRP)

Valuation Cap

₹Cr

Effective valuation for Day-1 pricing

Discount on Next Round Price

Typical: 15-25%

Conversion Period (months)

Issuance → conversion

Cumulative Dividend Rate

Typical: 0-8%

Floor (minimum conversion price)

Floor Type

Investor's floor on conversion price — protects against dilution if Cap/Discount goes too low

Floor Valuation

₹Cr

0 = no floor. Engine converts to per-share = Floor Val / Pre-CCPS FD.

Liquidation Preference (impacts exit waterfall, not dilution)

LP Multiple

1x = standard. CCPS gets back 1x investment before equity at exit.

LP Type

CCPS chooses MAX(LP, pro-rata) — standard for top-tier rounds

LP doesn't affect dilution math (conversion is same). It only changes who gets what at exit. See the Drill-down screen for exit waterfall scenarios.

8. Next Round Assumptions

Drives CCPS and CCD conversion pricing

Next Round Pre-money

₹Cr

Next Round Raise

₹Cr

Months Until Next Round

9. Anti-Dilution Protection

Down-round protection for CCPS

MECH: Broad-based Weighted Average

AD Mechanism

Hypothetical Down-round Pre-money

₹Cr

Used to stress-test AD

Hypothetical Down-round Raise

₹Cr

10. Investors in This Round

Each investor can take a different instrument. Section terms above will appear/hide based on which instruments are used.

✓ Sum matches Total Investment

Investor Name

Amount

Instrument

₹Cr

Tip: Add "LLC", "Inc.", "Ventures" etc. to a name to trigger FEMA pricing flags.

Round Composition

Equity Lane

—

CCPS Lane

₹25.00 Cr

100.0% · 3 investors

CCD Lane

—

NCD Lane

—

Compliance Flags

Automated regulatory & capital checks based on your inputs

1 warning2 info

AI Sanity Check

Have AI review your inputs for unusual values, regulatory red flags, or anything worth a second look.

Your inputs are stored locally in your browser. Nothing is sent to a server.