Co-Founder Buyout Calculator.

When one founder wants to leave and the other wants to keep building, a clear number keeps the conversation calm. Value the stake, apply your agreement’s terms and build a payment plan both sides can live with.

  • Fair buyout price
  • Vesting and leaver terms
  • Instalment plan with interest

The stake

30%
75%

Unvested shares usually return to the company at nominal value.

20%

Private minority stakes typically trade 10% to 30% below pro-rata value. Many shareholder agreements set it to zero.

Leaver status under your agreement
40%

Buyout price result

Fair buyout price$2.2MPro-rata value of the full stake $3.6M
At completion
$864K
40% upfront
Yearly instalment
$494K
3 payments at 7%
Total paid
$2.3M
Including interest

Payment plan

Yearly instalments, interest and remaining balance
YearPaymentInterestBalance
Completion$864K--$1.3M
Year 1$494K$91K$893K
Year 2$494K$63K$462K
Year 3$494K$32K$0

Keeping it clean

  • Strength: Agreeing the valuation method before the price keeps the conversation about process, not personalities.
  • Watch: $900K of the stake is unvested. Check how your agreement treats it before you negotiate.

Indicative only. Your shareholder agreement, articles and local law decide how shares are valued and transferred. Take legal and tax advice before agreeing terms.

A clean break, step by step

Start with the agreement, not the number

Most shareholder agreements already set out vesting, leaver categories, the valuation method and who has the right to buy. Reading them first turns a personal disagreement into a process question, and it tells you which inputs in the calculator are fixed and which are open to negotiation.

Choosing a valuation method

Common ways to value a co-founder’s stake
MethodHow it worksBest when
Last funding roundPrice per share from the latest roundRecent priced round
Revenue or EBITDA multipleSector multiple applied to current numbersProfitable or recurring revenue
Independent valuationThird-party valuer reportFounders cannot agree
Formula in the agreementFixed formula set at incorporationAgreement already defines it

Paying for it

Few companies can pay a large buyout in cash on day one. Instalments with interest spread the cost, and a share pledge or escrow protects the departing founder until the balance is paid. Another route is a secondary sale of the stake to a new or existing investor, which brings cash in without draining the company.

When a sale is the better answer

If neither founder can fund a buyout, a sale of the whole company can be the cleanest outcome for both. Compare likely offers in the exit simulator (opens in a new tab) and see what proceeds mean after tax in the post-exit wealth modeller (opens in a new tab).

Frequently asked questions

How do I buy out my co-founder?
Agree a valuation method, apply it to the vested shares, adjust for any discount and leaver terms in your shareholder agreement, then agree how the price is paid. Most buyouts combine an upfront payment with instalments over two to five years.
What happens to unvested founder shares?
Under most vesting agreements, unvested shares return to the company or the remaining founders at nominal value or cost when a founder leaves. Some agreements accelerate vesting on a sale or a termination without cause, so check the exact wording.
What is a good leaver and a bad leaver?
A good leaver usually leaves through illness, death, redundancy or by agreement and receives fair value for vested shares. A bad leaver typically leaves to compete or is dismissed for cause and receives the lower of fair value and cost. Many agreements add an intermediate category.
Should a minority discount apply?
A minority stake in a private company is hard to sell and carries no control, so independent valuers often discount it by 10% to 30%. Many shareholder agreements remove the discount for founders, so check your agreement before negotiating.
What happens to a departing co-founder’s shares if the company is sold later?
If the shares were bought back, the departing founder has no further interest unless the agreement includes an anti-embarrassment clause, which pays a top-up if the company is sold within a set period at a higher value.