CapStack
Model your cap table and exit waterfall — MOIC, preferences, anti-dilution, and SAFE conversions, instantly.
Live Preview Coming Soon
Screenshot of the generated app will appear here
About This Blueprint
A live, shipped cap-table and exit-waterfall modeling tool. It computes participating and capped-participating preferred payouts (with multi-pass surplus redistribution), BBWA/NBWA anti-dilution, SAFE post-money cap conversion, fund MOIC net of management fees, and pro-rata decay — and ships an embeddable, brandable widget for putting the model on any site. This blueprint reproduces the finance engine, the waterfall allocation table, and the self-serve embed builder.
What's Included
- Exit-waterfall engine with multi-pass capped-participation redistribution
- BBWA / NBWA anti-dilution and SAFE post-money cap conversion
- Fund MOIC net of management fees and hurdle modeling
- Waterfall allocation table with election (Converts / Takes Pref) display
- Self-serve embed builder with brand color, domain allowlist, and snippet copy
- Test fixtures for the finance calculations
Compatible AI Tools
This blueprint has been tested and produces reliable results with:
One-time purchase · Instant delivery
Tested against multiple LLM providers
Detailed specification, not a vague prompt
Works with Claude, ChatGPT, Cursor, and more