EU Inc. Protocol Ready
EU Inc. Equity Simulator
Forecast the true value of your Stock Options. Financial precision for the new era of European startups.
Scenario Configuration
Equity Plan Type
Currency
%
Vesting Schedule
Hypothesis
€
€1M (Seed)€10M€100M (Series B)
Estimated Net Profit
ESOP: actual equity with exercise cost and potential capital gains upside.
€9,500
Vested Status
52% Vested
Liquid Value Today
€4,948
If you leave today, you lose €4,552
Gross Equity
€10K
Exercise Cost
-€500
Scenario Comparator Editable
Model your own Seed / Series A / Secondary scenarios.
| Scenario | Exit Valuation | Ownership | Gross Equity | Exercise Cost | Net Profit |
|---|---|---|---|---|---|
| 0.10% | €10K | €500 | €10K | ||
| 0.10% | €30K | €500 | €30K | ||
| 0.10% | €100K | €500 | €100K |
Tax Estimator by Country
Calculate tax on:
Ley de Startups 2023: First €50K exempt. Progressive savings tax up to 28%.
Net After Tax
€9,500
Tax Paid
€0
Effective tax rate
0.0%