← BACK TO ALL TOOLS
iSAFE & Seed Cap-Table Dilution Simulator
See how raising an Indian Angel / Pre-Seed round via iSAFE and expanding your ESOP pool actually dilutes founder ownership at Series A.
1. Current Pre-Round Cap Table
Existing ESOP / Early Angels: 10%
2. iSAFE / Pre-Seed Note Terms
In India, 90% of modern iSAFE notes (100X.VC, AngelList India, micro-VCs) are Post-Money Valuation Caps—meaning the iSAFE holder locks in a fixed percentage immediately.
3. Upcoming Priced Round Terms
Toggle this off/on to see how creating the ESOP pool out of Pre-Money vs Post-Money impacts founder equity.
Before vs. After Cap Table
POST-MONEY: ₹30.0 CR1. PRE-ROUND CAP TABLE
2. POST-ROUND CAP TABLE (AFTER iSAFE CONVERSION + VC + ESOP)
| Stakeholder Group | Pre-Round % | Post-Round % | Paper Value (₹ Cr) |
|---|
🚨 OVER-DILUTION ALERT (FOUNDERS UNDER 55%)
💡 Term-Sheet Negotiation Tip: The ESOP Trap