Last version published: 20/03/2019 17:28
Publication number: ELQ-92315-7
View all versions & Certificate
Cap Table and Exit Waterfall Template for Excel and Google Sheets
A Cap Table and Exit Waterfall template for Entrepreneurs and Investors
Create a capitalization table through multiple rounds of investments, and forecast how investment rounds impact ownership, dilution, valuations, and distribution of proceeds to entrepreneurs and investors through a detailed exit waterfall.
Includes a core capitalization table, exit waterfall, and cap table summary that can be used by a company to model their cap table over time. Works for equity rounds, convertible notes, SAFEs, warrants, equity grants, options, and more, across multiple rounds of investments at different valuations, and shows how the distribution of value and ownership changes over multiple rounds.
In addition to the core tool, the model contains a series of instructional sheets explaining how to issue equity, how to create an option pool (premoney and postmoney), how to issue and convert a convertible instrument (with three different conversion methods), how to create an exit waterfall (and showing how different types of liquidation preferences impact the distribution of proceeds), and how to value a company through multiple rounds of investment, helping teach how cap tables work so you can build your own specific to your situation if needed.
Used by investors, founders, executives — CEO, CFO, COO, VP of Finance — or advisors, mentors, or consultants to build a cap table of exit waterfall for an idea-stage, pre-seed, seed, A, or B stage company.
Standards-based, extensively tested and used by thousands of companies across a wide variety of business types, revenue models, and needs.
All cells and formulas are unlocked for editing and transparency, add on or edit for your specific situation.
Model subject to a Creative Commons Attribution-NonCommercial-ShareAlike 4.0 International License. I use Github to track issues, feature requests, and collaborations, see details at https://github.com/foresighthq/cap-table-tool
Built by a professional financial modeler with experience as an investor and running forecasting inside startups. Responsive, personal support — chat, call, or email — and available for custom services.
This business tool includes
1 Excel Cap Table Template Workbook for use in Excel and Google Sheets
Taylor Davidson offers you this business tool for free!
download for free
Add to bookmarks
Forecast how rounds of financing impact ownership, valuation, dilution, and exit proceeds. Provide an integrated, working cap table and exit waterfall that companies can use across a wide variety of capitalization situations. Provide a set of simpler instructional tools that focus on teaching users how to issue equity rounds, how to convert convertibles, and how to issue option pools.
Startups raising investment funds through equity, convertible notes or SAFE. Investors looking to value prospective investments.
- Michael Carpentier(last updated: 15/03/2019 21:33)
- Tiffany Chen, CFA(last updated: 06/03/2019 13:34)
- Zhou Ning(last updated: 04/03/2019 05:12)
- Nelson Pigossi Jr.(last updated: 28/02/2019 14:39)
- Choi Tony(last updated: 19/02/2019 15:10)Thk 4 U
- Allen Wang(last updated: 18/02/2019 02:34)
- Jay Varman(last updated: 14/02/2019 07:40)
- Abhishek Verma21(last updated: 08/02/2019 06:13)
- Sherrardh(last updated: 07/02/2019 20:47)
- WTHSU(last updated: 31/01/2019 21:29)
- Nadezhda Krasteva(last updated: 22/01/2019 07:42)
- Bird Boxy(last updated: 17/01/2019 11:27)
- Esteban Ribot(last updated: 12/01/2019 10:43)
- Bernhard Raberger(last updated: 10/01/2019 10:49)
- Daniel McDouall(last updated: 08/01/2019 12:12)
- Sola Adewumi(last updated: 08/01/2019 00:43)
- Nasouh Nabulsi CFA MBA(last updated: 06/01/2019 18:38)
- Sarah Lawrance(last updated: 26/12/2018 09:17)
- Marvin Eng(last updated: 23/12/2018 21:06)
- Sandip Modha(last updated: 19/12/2018 15:28)
- Lincoln James(last updated: 07/12/2018 14:57)
- Tịnh Vũ(last updated: 07/12/2018 07:15)
- Hairry Abdul Razak, MBA(last updated: 04/12/2018 07:51)
- Carl Davis(last updated: 02/12/2018 19:51)
- mcbr carwash(last updated: 20/11/2018 06:48)
- Jacobo Lloret Bernad(last updated: 15/11/2018 10:35)
- E. Izquierdo(last updated: 14/11/2018 20:53)
- Ruth Brennan(last updated: 14/11/2018 16:17)
- Devon Burnett M.B.A.(last updated: 29/10/2018 01:44)Love it
- Grota Bem(last updated: 24/10/2018 12:07)
People using this tool also downloaded
S3 Cap Table TemplateA cap table file to help entrepreneurs structure and understand their financing rounds and increase their performancecap tablefinancingownershipraising capitalseries a4,313free by S3 Ventures
Startup Cap Table and Returns Model TemplateA Pro Forma Cap Table Model Template in Excel for entrepreneurs from Series A to Series Bcap tablecapitalizationentrepreneursinvestor returnsraising capital2,793free by Kelly Hwang
Sample Cap Table (Pro-forma)Template for entrepreneurs to make their own capitalization tables.angel investorcap tablecapitalizationfundraisinginvestor1,624
Equity & Investment Cap Table Model TemplateAn Excel spreadsheet to model out cap table equity and dilution through your financing roundscap tableequityinvestmentraising capitalrounds1,153free by Giff Constable
Startup Valuation VC Method + excel SpreadsheetExcel template made to understand how VCs value the money that will be used to invest in a startupentrepreneurshipfundinginvestingraising capitalstartups9,174free by Serious Funding
Cap Table Excel Template for Pre Series A CompaniesHow to Make a Cap Table for a Pre Series A Fundraising Roundcap tablecapitalizationdownloadableequityexcel433free by EquityZen
Simple Startup Studio Financial Excel ModelThis is a simple startup studio financial modeling tool, to model cap table progression, cash flow, studio funnel...cap tablecash flowentrepreneurshipfinancial modelportfolio29free by Attila Szigeti
Dummy Cap Table & Returns Analysis - Round BExample Pro Forma Cap Table for a Series B company (three tranches of A, plus warrants)cap tablecommon stockfinanceoption pooloptions1,011free by Lindsay Meyer
Enterprise SaaS and SME/Consumer Fundraising Excel ModelFor large, complex SaaS companies with enterprise, consumer and SME customers looking to fundraise.enterpriseexcelfundraiseinvestorsmodel1,106$865.00 by Alexander Jarvis
VC Venture Capital Term Sheet Template - NVCA ModelA Series A Preferred Stock VC Term Sheet Templatefundraisinginvestingpreferred stockseries astartups1,347free by NVCA
Discussion feed for Cap Table And Exit Waterfall Template For Excel And Google Sheets
The user community and author are here to help. Go ahead!
- Hi Taylor,
thanks for building and sharing this - a great and very useful tool!
I just wanted to clarify a minor issue regarding the formula in Cell V32 (Sheet 'Cap Table') - for 'Options - Granted' in 'Series A - Equity' round.
This formula refers to I33+I34. However, in 'Series B - Equity' round the same formula (in Cell AC32) refers to X33+X34 (not V33+V34).
Should then the formula in Cell V32 also be corrected from I33+I34 to K33+K34 (to have the same logic as in all subsequent rounds)?
This perhaps does not have any real impact, but I still wanted to share with you, just in case :)
It could be changed, but for all practical purposes it will have no impact. The difference between column I and K is that I are the options impacts that happen in that round, K are the total for all rounds. Since the way the model is structured, the first time to create an option pool is in that first round, I and K will be the same anyway (meaning the way it is setup, the things that happen in that round are the same as the total, so I should = K), so for 99% of uses it won't matter whether the formula draws from I or K. Obviously, if you were to use this and change how the option pool works around the "Founding" and initial setup, then you'd want to revisit the formulas to see if any edits were necessary.
But to be complete, sure, it could be changed to draw from K instead of I.
- Thanks a lot for the quick confirmation!
One more question, if I may:
the Postmoney Valuation formula for Seed Round (Cell D51) states that IF 'Premoney Valuation' = 0, then 'Postmoney Valuation' will in all cases be = 0 too. Is there any particular reason for this? Why is the Postmoney Valuation formula simply not = 'Premoney Valuation' + '$ invested' (as for all subsequent Rounds)?
- It's just a way to test to see if there should be a postmoney valuation; if the round is debt (SAFE or note, for example), then there would be a raise amount, and premoney and postmoney valuation should be zero (since there's no valuation, there's just a note with a cap and other terms). If the formula was just raise + premoney, then with a debt round it would output a postmoney valuation = the raise amount, which isn't true, because there really isn't a postmoney valuation. It could be accomplished in other ways, say an if statement for the type of round, and output zero for the postmoney valuation if it's not an equity round. Make sense?
- Yes, thanks a lot once again! :)
- Btw, if you're looking in depth in the formulas, one of these days I'm going to unpack the waterfall calcs (H77 to H84) to make it more transparent what's going on :)
- Hi Taylor,
Im new using Cap Tables and I have a question: What if the investment round is both equity and convertible note? Basically some investors do equity and some do convertible note.
- Meaning, they do convertible note and equity in the same round? There's lots of reasons to do equity and debt in the same round, practically speaking, I've never seen equity and convertible notes in the same round. You could do them around the same time, but they would likely be separate rounds.
That said, you could use the current structure for equity and convertible notes in the first round, just by inputting some investors as equity and some as debt, and changing the postmoney valuation so that it only reflected the premoney + the equity fundraise; it would largely work, albeit with other little changes so the math flowed through.