SUMMARY
All values based on Series C at $850M valuation
$8.50/share | September 2023
$1,356,456
VESTED
/
$1,530,000
GRANTED
$8,854
NEXT VEST
Jul 15, 2026
180,000 shares @ $1.12
$1,356,456 / $1,530,000
159,583
vested
+1,667
per month
20,417
unvested
GRANTS
@ $8.50/share
2021
100,000 shares @ $0.30 ⓘ • 4 years, 1 year cliff, monthly vesting
$850,000 / $850,000
100%
100,000Fully vested0
2023
50,000 shares @ $1.30 ⓘ • 4 years, 1 year cliff, monthly vesting
$363,018 / $425,000
85%
42,7081,042 shares/month7,292
2024
30,000 shares @ $5.50 ⓘ • 4 years, 1 year cliff, monthly vesting
$143,438 / $255,000
56%
16,875625 shares/month13,125
DETAILS
Values shown after exercise costs
June 2026
Today
Shares
Vested159,583 of 180,000
Progress88.7%
Values (Net of Exercise)
Today$1,178,123
Share price$8.50
Exercise cost$178,333
VALUATIONS
| Event | Date | Valuation | Multiple | Share Price | Your Shares | |
|---|---|---|---|---|---|---|
| Seed Round | Jun 2020 | $10M | 1x | $0.10 | - | |
| Series A | Mar 2021 | $50M | 5x | $0.50 | - | |
| Series B | Aug 2022 | $200M | 4x | $2.00 | 0 | |
| Series C | Sep 2023 | $850M | 4.3x | $8.50 | 50,000 | |
| Today | Jun 2026 | $850M | 1x | $8.50 | 159,583 | |
Projections | ||||||