Stock Options Calculator — Equity Valuation

🎫 Option Grant

🏢 Company & Market

Current Share Price ($) Total Shares Outstanding Tax Rate — Ordinary (%) Tax Rate — Cap Gains (%)

🚀 Exit Scenarios

Exit Price — Low ($) Exit Price — Mid ($) Exit Price — High ($) Dilution Factor (%)

📊 Vesting Schedule

💰 Exit Value Analysis

Scenario	Exit Price	Gross Value	Post-Dilution	After Tax (ISO)	After Tax (NSO)