Last version published: 19/06/2019 12:37
Publication number: ELQ-92315-9
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
*NEW* Updated to handle Postmoney SAFEs easier. It's still easier to break the mechanics of Postmoney SAFEs into multiple rounds, but the calculations handle fully-diluted share calculations easier.
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.
- Marc Dot - 馬東(last updated: 14/07/2019 14:32)
- Antoine Arbuckle(last updated: 03/07/2019 23:50)
- Eduardo Gleiser(last updated: 03/07/2019 18:20)
- Peter Sukits(last updated: 29/06/2019 12:27)
- Simon Bottle(last updated: 20/06/2019 10:17)
- Raul Durma(last updated: 19/06/2019 21:18)
- Jeff Johnson(last updated: 18/06/2019 18:47)
- Scott Brown(last updated: 18/06/2019 13:46)
- Gonçalo Martins Ribeiro(last updated: 18/06/2019 10:27)
- Model ME Financial Modelling Solutions(last updated: 15/06/2019 10:49)
- Rosana Corrêa(last updated: 13/06/2019 16:45)
- Michel Veys(last updated: 13/06/2019 03:42)
- COG Network(last updated: 12/06/2019 14:16)
- Faÿçal HAFIED(last updated: 23/05/2019 17:32)
- wan azwan(last updated: 17/05/2019 23:35)
- Werner Oliveira(last updated: 04/05/2019 13:26)
- Lyndon Mouton(last updated: 03/05/2019 20:24)
- Emmanuel Martinez(last updated: 28/04/2019 20:07)
- Lavinia Larkai(last updated: 26/04/2019 19:44)
- Quan Quach(last updated: 10/04/2019 09:20)
- Senem Birim(last updated: 08/04/2019 07:33)
- Peter M Peterson(last updated: 06/04/2019 14:21)
- Balthasar von Hohenthal(last updated: 03/04/2019 12:13)
- Paulo Gonzalez(last updated: 29/03/2019 23:17)
- Fortune Zibane(last updated: 29/03/2019 16:31)
- Mitsuaki Hoshido(last updated: 27/03/2019 07:58)
- 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)
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 performancevaluationfinancingstartupsventure capitalraising capital5,723free 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 Bstartupsentrepreneursventure capitalraising capitalseries a3,773free by Kelly Hwang
Simple Startup Studio Financial Excel ModelThis is a simple startup studio financial modeling tool, to model cap table progression, cash flow, studio funnel...cash flowfinancial modelstartupentrepreneurshipstartups411free by Attila Szigeti
Equity & Investment Cap Table Model TemplateAn Excel spreadsheet to model out cap table equity and dilution through your financing roundsinvestmentequitystartupsventure capitalraising capital1,391free by Giff Constable
Sample Cap Table (Pro-forma)Template for entrepreneurs to make their own capitalization tables.investorfundraisingstartupscap tablecapitalization1,812
Startup Valuation VC Method + excel SpreadsheetExcel template made to understand how VCs value the money that will be used to invest in a startupvaluationentrepreneurshipstartupsventure capitalraising capital11,559free by Serious Funding
Cap Table Excel Template for Pre Series A CompaniesHow to Make a Cap Table for a Pre Series A Fundraising Roundtoolequityventure capitalcap tablecapitalization471free by EquityZen
Founder Friendly Term Sheets & Startup ContractsAddendum for term sheets, employment agreements, bylaws, etc. with favorable terms for entrepreneurs.startupsentrepreneursventure capitalterm sheetemployment agreement317free by Eisaiah Engel
Enterprise SaaS and SME/Consumer Fundraising Excel ModelFor large, complex SaaS companies with enterprise, consumer and SME customers looking to fundraise.modelinvestorsstartupsventure capitalsaas1,346$1,454.00 by Alexander Jarvis
Startup Options Valuation Excel Model by Financing StageA straightforward option excel valuation model illustrating the impact of each financing stage on startup options.valuationoptionsfundraisingstartupsfinancial modelling1,097free by David Teten
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.