Instinct Round Cap Table & Valuation Modeler

WSJ exclusive · $250M raise at $2.5B valuation

1 · Round & capitalization

New capital$250M
Pre-money$2.25B
Additional option shares+0%

2 · Pre-round ownership

Stakes auto-normalized to 100%

Live cap table result

New investor ownership
10.0%
Founders post-round
58.5%
Share price
$22.50
Post-money value
$2.50B

Required ARR at public multiples

Enjoy this tool? Build your own with Super