https://www.1point3acres.com/bbs/thread-695427-1-1.html
"---
Base: $135,000, Stock option $225,000 in four years. strike price $23.XX, price for me: $7.XX
按照我的理解是 $225,000/$23 = 9,782股, 2020年11月1拆5, 所以9,782股*5=48,913股
所以如果按照今天的價格$180*48913股=$8,804,34 ?
---
樓主好像算錯了,應該是225000/7×(180×5-23)=28189285.71,大概就是不包括稅,並且lockout date過去之後,還能保持現在股價的話,大概是28m,然後每年都 exercise option的話,前兩年因為估值低,估計不會交太多amt稅,並且前三年算是long term gain稅低。而且還有refresh沒算,starup一般會很多refresh,四年下來的refresh甚至可能會比offer裏的數量更多,但是估計要更多年才能拿到
"
-------------------------------------------------------------------------
Shares granted 225,000/7 ≈32,143 shares. After 11/9/2020 5:1 split: 160,714 shares.
gain: 160714 * $180 - 32143 * $23 = $28,189,231
cost: 32143 * 7 = $225,001
Value: $28,189,231 - $225,001 ≈ $28M