Migraide AI, Inc. Pre-seed round calculator.
Amount - $500k. SAFE - val cap: $3,000,000
$
Min: $2,000 · Max: $410,000
Your Ownership Stake
0.29%
Pre-dilution: 0.33% → Post Series A: 0.29%
Paper Value (Year 3)
$73,978
Company valuation: $25,750,000 · MOIC: 7.4×
Exit Value (Year 5)
$430,939
Exit multiple: 43.1×
Assumes Series A in Year 2 (pre-money $15,600,000, raise $2,500,000). Ownership excludes ESOP. Illustrative only, not financial advice.