SUMMARY
All values based on Series C at $850M valuation
$8.50/share | September 2023
$1,384,786
VESTED
/
$1,530,000
GRANTED
$8,854
NEXT VEST
Sep 15, 2026
180,000 shares @ $1.15
$1,384,786 / $1,530,000
162,916
vested
+1,667
per month
17,084
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
$380,724 / $425,000
90%
44,7911,042 shares/month5,209
2024
30,000 shares @ $5.50 ⓘ • 4 years, 1 year cliff, monthly vesting
$154,063 / $255,000
60%
18,125625 shares/month11,875
DETAILS
Values shown after exercise costs
September 2026
Today
Shares
Vested162,917 of 180,000
Progress90.5%
Values (Net of Exercise)
Today$1,196,877
Share price$8.50
Exercise cost$187,917
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 | Sep 2026 | $850M | 1x | $8.50 | 162,916 | |
Projections | ||||||