Strattners / Capital Intelligence

Capital Structure Simulator

Compare simplified share issuance and dilution outcomes before negotiating an equity facility.

Capital structure assumptions

ATM fee is modeled as a deduction from gross proceeds, not a discount to share price. All structures assume a constant share price, ignore warrants and commitment shares, and do not represent achievable pricing or legal issuance capacity.

Data and calculations are preliminary, may be incomplete or stale, and do not establish eligibility, available funding or a financing offer. Verify all source filings and consult professional advisers.