Model your equity in 30 seconds
See your after-tax outcome before you exercise, sell, or wait
Gross Value
$0
Shares × FMV
Your Net
$0
Gross − tax (est.)
Est. Tax
$0
Tax liability (est.)
Based on your inputs — updates live
Assumptions
Live409A: used for tax calculations
Preferred: used for IPO projections when a liquidity event is expected
Outcomes for Your Startup
Exercise Now
- Est. tax
- $0
- Net (after tax)
- $0
Do Nothing
- Leave risk
- 100% of shares remain unvested, so leaving now can increase forfeiture risk.
- Unvested at risk
- $10K
Wait for IPO
Enable by checking 'I expect a liquidity event' above
Assumes a liquidity event at the preferred price entered. No IPO or acquisition is guaranteed.
What your equity could be worth
Long-term wealth projection · 25%/yr
Illustrative compound growth from today's gross value ($10K) — not a forecast.
Assumes 25% annual appreciation, compounded — not a forecast
VestOS Analysis
Your equity could be worth $100K
Save this analysis and track your vesting