Equity Explorer

Know what your ESOP or RSU grant is really worth. Exit scenarios at 3×, 5×, and 10× — with tax, dilution risk, and plain-English verdict. Powered by advanced AI.

No personal details or company names needed. Inputs are processed securely and the generated report is deleted within 24 hours.
How it is valued: Your ESOP/RSU grant is evaluated using standard vesting cliff models, tax rules, and risk weighting across company growth stages.
Enter Your Equity Grant Details
Grant Details
Leave as 0 for RSU grants. ESOPs only.
Check your ESOP grant letter or ask HR. FMV helps AI estimate current in-the-money value.
Vesting Schedule
Company Details
Your Profile
Analysing your equity grant…
Calculating exit scenarios, dilution risk, and tax treatment
What You'll Get — Sample Output

Here's an example output for a Senior Engineer with 10,000 ESOPs at a Series B startup valued at ₹500Cr:

3× Exit
₹28L
after dilution & tax
5× Exit
₹52L
after dilution & tax
10× Exit
₹1.1Cr
after dilution & tax
Dilution Impact:
Your 0.12% ownership today → 0.05% at IPO (after 2 expected rounds at 20% dilution each). This reduces your effective grant value by ~58%.
AI Verdict:
At a 5× exit, your equity is equivalent to ~1.7× your annual CTC. The equity is meaningful but not life-changing — only a 10× outcome materially changes the calculus. The base salary reduction to accept this offer is not justified unless you believe a 7× exit is plausible in 4–5 years.
Vesting Check:
You cross the 1-year cliff in 11 months. 25% vests then. If you leave before month 12, you forfeit 100% of this grant.
Frequently Asked Questions

Dilution occurs when a company issues new shares in future funding rounds, reducing your ownership percentage. A typical Series A/B round dilutes existing shareholders by 15–25%. This tool assumes 20% dilution per future round. After 2 rounds, a 0.1% grant effectively becomes ~0.064%. Anti-dilution clauses (rare for employees) can protect against this.

You forfeit 100% of your unvested options. A standard vesting schedule has a 1-year cliff — meaning you must complete 12 months before any shares vest. If you leave on day 364, you get nothing. After the cliff, remaining shares vest monthly or quarterly over the remaining 3 years of a 4-year schedule.

There are two tax events: (1) At exercise/vesting — the spread (FMV minus strike price for ESOPs, or full FMV for RSUs) is taxed as perquisite income at your slab rate. TDS is deducted by your employer. (2) At sale — gains from the vesting price to sale price are capital gains — LTCG at 12.5% (if held 12+ months for listed companies) or STCG at 20%.

It depends on your financial situation and risk tolerance. For most mid-career engineers in India, a higher base is more reliable — it compounds into PF, gratuity, and future salary negotiations. Equity upside requires an exit event that may never come. A good rule: treat equity as a lottery ticket. If the base salary is strong without the equity, then equity is upside. If you're taking a base salary cut for equity, that's a risk worth quantifying with this tool.