Last version published: 18/09/2017 20:45
Publication number: ELQ-92315-2
View all versions & Certificate
Cap Table Excel Model
An Excel Cap Table and Exit Waterfall for Entrepreneurs
Maintaining a clean, accurate cap table for an operating company is difficult, and especially difficult in Excel. But when you want to understand how a capitalization table works and forecast how rounds of financing impact ownership, valuation, dilution, and exit proceeds, a spreadsheet can be great.
The template covers:
- How share prices, share issuances and valuation through multiple rounds of financing impacts the value and ownership of founders and investors (e.g. dilution)
- How a convertible note converts to equity and how discount rate and cap impacts conversion
- How a premoney and postmoney option pool works, and the mechanics behind how each impacts valuation
- How liquidation preferences work, including participating preferred and participation caps
- How to create a waterfall analysis of proceeds to different classes of investors at exit.
This template is contained in all of Foresight startup financial model templates, but it’s also available on its own for free.
This business tool includes
1 Excel Cap Table Template Workbook
Taylor Davidson offers you this business tool for free!
download for free
Forecast how rounds of financing impact ownership, valuation, dilution, and exit proceeds.
Startups raising investment funds through equity, convertible notes or SAFE
- Ron Sheridan(last updated: 15/12/2017 16:58)Found and achieved exactly what I needed.
- Didzis Silis(last updated: 15/12/2017 07:52)Great
- Aaron Lane(last updated: 21/11/2017 06:59)So easy to understand - thanks
- Jianping Wu(last updated: 01/11/2017 11:24)Very Helpful Cap Table!
- Tianyao(Michelle) Xiao(last updated: 04/10/2017 22:14)
People using this tool also downloaded
- Startup Cap Table and Returns Model Template321 views
- S3 Cap Table Template825 views
- Cap Table Excel Template for Pre Series A Companies79 views
- Equity & Investment Cap Table Model Template466 views
- Sample Cap Table (Pro-forma)475 views
Discussion feed for Cap Table Excel Model
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 :)