Stock Option Calculator
Estimate the value of employee stock options (ESOs) considering vesting schedules, exercise price, current stock price, and expected growth. Calculate your potential profit at various price points and understand the impact of vesting on your option value.
Inputs
$
$
%
%
Results
Current Value (All Options)
$150,000
Projected Value (Fully Vested)
$337,252
After-Tax Value
$236,076
Cost to Exercise
$100,000
Option Value Over Time
Vesting Schedule Projection
| Year | Stock Price | Vested Options | Value/Option | Total Value |
|---|---|---|---|---|
| 1 | $28.75 | 2,500 | $18.75 | $46,875.00 |
| 2 | $33.06 | 5,000 | $23.06 | $115,312.50 |
| 3 | $38.02 | 7,500 | $28.02 | $210,164.06 |
| 4 | $43.73 | 10,000 | $33.73 | $337,251.56 |
| 5 | $50.28 | 10,000 | $40.28 | $402,839.30 |
| 6 | $57.83 | 10,000 | $47.83 | $478,265.19 |
Last updated: Reviewed by the CalcMountain editorial team
Frequently Asked Questions
SponsoredShop Top Deals on AmazonSupport CalcMountain — browse top-rated products at no extra cost to you.