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.

The calculations below are based on .

  • 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

Current valuation
Assumed exit valuation
Current valuation
£
Assumed exit valuation
£
 
2

Current shares

Total shares issued
Current share price
Hope premium
Hurdle price
Total shares issued
Current share price –
Hope premium
%
Hurdle price –
 
3

Current shareholders

Name
Ownership
Number of shares
Name
Ownership
%
Number of shares –
Remove
Name
Ownership
%
Number of shares –
Remove
Name
Ownership
%
Number of shares –
Remove
Add shareholder
Total ownership –
Total number of shares –
4

Future shareholders

Name
Ownership
Number of shares
Name
Ownership
%
Number of shares –
Remove
Name
Ownership
%
Number of shares –
Remove
Name
Ownership
%
Number of shares –
Remove
Add option holder
Total ownership –
Total number of shares –
5

Out-turn on exit

With Unapproved Options
With Growth Shares
Name
Net benefit
%
Net benefit
%
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 – % –
With Unapproved Options – Total net benefit –
With Unapproved Options – Total % –
With Growth Shares – Total net benefit –
With Growth Shares – Total % –
Download CSV

Schedule a free, no obligation equity consultation

Get on the fast-track via a call with one of our experts...

Talk to an expert