Unapproved Options vs Growth Shares calculator

The calculations below are based on a few assumptions.

No other shares have been issued
Current shareholders have paid nothing for their shares (and will be subject to CGT at 20% on sale)
Unapproved Options are exercised at current share price, only on exit (and will be subject to Income Tax at 40%)
Growth Shares are issued at a hurdle above current share price

1 Business valuation

2 Current shares

3 Current shareholders

4 Future shareholders

5 Out-turn on exit

With Unapproved Options

With Growth Shares

Name –

With Unapproved Options – Net benefit –

With Unapproved Options – % –

With Growth Shares – Net benefit –

With Growth Shares – % –

Name –

With Unapproved Options – Net benefit –

With Unapproved Options – % –

With Growth Shares – Net benefit –

With Growth Shares – % –

Name –

With Unapproved Options – Net benefit –

With Unapproved Options – % –

With Growth Shares – Net benefit –

With Growth Shares – % –

Name –

With Unapproved Options – Net benefit –

With Unapproved Options – % –

With Growth Shares – Net benefit –

With Growth Shares – % –

Name –

With Unapproved Options – Net benefit –

With Unapproved Options – % –

With Growth Shares – Net benefit –

With Growth Shares – % –

Plans

Shares & options

Equity & CoSec tools

Platform

Use cases

Learn

Support

The Joy of Enterprise Management Incentives

Unapproved Options vs Growth Shares calculator

What's the best option to give shares to your team? Learn more about how to use the calculator before you get started.

1 Business valuation

2 Current shares

3 Current shareholders

4 Future shareholders

5 Out-turn on exit

Schedule a free, no obligation equity consultation

Vestd for

Resources

Company