Equity Ops Workbench

Hire Range Equity Calculator

Target dollar value to share count, range, schedule, talking points.

The daily-use calculator for recruiters and TR partners. Translate a target equity value into a low / mid / high share range at the current FMV, lay out the year-by-year vesting schedule, surface the annualized vest value, and produce a recruiter prep memo with candidate-context talking points for ISOs, NSOs, and RSUs.

Deterministic rules engine. No AI in the calculation path. Client- side only. Internal recruiter / TR partner work product. Not a candidate-facing offer letter and not personalized financial advice.

Client-side only · no uploadDeterministic engine · no AI in calcInternal recruiter / TR work productNot employee financial advice
Showing the sample offer scenario. Edit any field to start working with your own, or clear to a blank slate.

How to use this in an offer cycle

  1. Step 1

    Confirm FMV reference

    Use the most recent 409A (private) or trading-day close (public). Update the FMV as-of date to match. Stale FMV triggers a flag.

  2. Step 2

    Set the target value

    Enter the candidate's target equity value (mid of the range). Set the level guardrail in Settings to flag out-of-range targets.

  3. Step 3

    Pick the range philosophy

    Multiplier (e.g., mid × 0.85 / × 1.15) or absolute dollar deltas. Choose what your TR policy uses.

  4. Step 4

    Read the schedule

    Walk the per-year vesting schedule and the annualized vest value. Confirm the talking points for the candidate's award type.

  5. Step 5

    Hand off

    Recruiter prep document → hiring manager / leveling review → TR partner sign-off → comp committee escalation if outside guardrails.

What this tool is, and what it isn’t

Internal work product

The output is the recruiter / TR partner's prep document. It is not a candidate-facing offer letter and not personalized financial, tax, or legal advice for the candidate.

Client-side only

Your inputs stay in this browser tab and are gone the moment you close it. Nothing is uploaded.

Current FMV at face value

The vesting schedule values use the FMV you supply. They are not projections of share-price growth and they are not Black-Scholes / ASC 718 fair-value estimates.

Guardrails are guidance

The level guardrail is a TR policy reference. Any range deviation outside it is flagged but not blocked. The actual approval is governed by the company plan, level + geo guidelines, and (depending on level) comp committee authority.

Scenario

Single-candidate offer scenario. Edit any field; the range, schedule, and memo update live.

Where to find thisFMV per share + as-of date: most recent 409A (private) or trading-day close (public). Level / function / country / target value: hiring manager + TR partner alignment. Vesting pattern: company plan document. Range philosophy: TR policy.

Settings

Level guardrails are optional. When set, targets outside the range are flagged but not blocked.

Range

Low

$170,000

3,400 shares

Mid (target)

$200,000

4,000 shares

High

$230,000

4,600 shares

Mid total at FMV

$200,000

Annualized (4 yr)

$50,000

FMV per share

$50

FMV age

37 days

Vesting schedule (mid share count)

YearShares vestingCumulative sharesYear value @ FMVCumulative value
11,0001,000$50,000$50,000
21,0002,000$50,000$100,000
31,0003,000$50,000$150,000
41,0004,000$50,000$200,000

Recruiter offer memo

Plain markdown. Internal work product; do not share verbatim with the candidate.

# Offer range — Sample Candidate, L5 · Engineering · US

Internal recruiter / TR partner work product. Not a candidate-facing document. Not personalized investment advice. The actual offer is governed by the company plan document, level + geo guidelines, and the comp committee's authority.

## 1. Inputs and assumptions
- FMV per share: $50
- FMV as-of date: 2026-04-01 (37 days old)
- Vesting pattern: 4-year, 25/25/25/25
- Range philosophy: mid × 0.85 to mid × 1.15
- Share rounding: nearest 1 share

## 2. Range
- **Mid (target):** $200,000 → 4,000 shares
- **Low:** $170,000 → 3,400 shares
- **High:** $230,000 → 4,600 shares
- Mid total at FMV: $200,000 (sanity-check: shares × FMV)
- Mid annualized vest value: $50,000 per year (mid total ÷ 4 years)

## 3. Vesting schedule (mid share count)

| Year | Shares vesting | Cumulative shares | Year value @ FMV | Cumulative value |
| --- | --- | --- | --- | --- |
| 1 | 1,000 | 1,000 | $50,000 | $50,000 |
| 2 | 1,000 | 2,000 | $50,000 | $100,000 |
| 3 | 1,000 | 3,000 | $50,000 | $150,000 |
| 4 | 1,000 | 4,000 | $50,000 | $200,000 |

## 4. Recruiter talking points
- Frame the equity component as part of total comp, not as a guaranteed dollar outcome. Share-price movement is uncertain.
- The schedule above shows shares vesting by year at the current FMV ($50). It is not a projection. The candidate's realized value depends on the share price at vest and at sale.
- For options (ISO/NSO/SAR): explain the strike-vs-FMV gap and the exercise tax mechanics. AMT exposure on ISO exercise is the most common candidate question.
- For RSU/PSU/RSA: confirm whether the candidate's geo has any tax-at-vest withholding nuances (US: ordinary income; many EMEA/APAC: PAYE/payroll withholding requirements).
- Any range deviation outside the level guardrail requires TR partner sign-off and (depending on level) comp committee review.

## 6. Cross-functional handoff
1. **Hiring manager / leveling.** Confirm the level + geo guideline supports the target. Document any deviation rationale.
2. **TR partner.** Sign off on any range outside the level guardrail. Document the override rationale on the offer file.
3. **Finance.** Confirm the share count fits the FY hiring-plan dilution forecast and the share-pool runway (Stock Plan Health Check).
4. **Legal.** Confirm geo-specific plan-document constraints (sub-plan, securities filing, tax-favorable schemes). Confirm the offer letter language matches the plan.
5. **Comp committee.** Required for executive-level grants beyond the standing delegation; confirm the disclosure timeline.

## 7. Recommended next steps
1. Lock the FMV reference (date + value) on the offer file before extending the verbal.
2. Save the share count, range, and assumption sheet alongside the candidate file so the equity admin processes the eventual grant against the same numbers.
3. If the candidate counters on equity, re-run the model with the new target so the share count reconciles to the same FMV.
4. Once the offer is accepted, hand off the level + share count + vesting pattern to the equity admin team for grant processing on the platform of record.

## Disclaimer
Outputs reflect the inputs and settings typed above. This is internal recruiter / TR partner work product, not a candidate-facing document and not personalized financial, tax, or legal advice. Real offers are governed by the company plan document, level + geo guidelines, and the comp committee's authority. Numbers use the current FMV at face value; they are not projections.

Educational diagnostic. Internal recruiter / TR partner work product. Not a candidate-facing offer letter and not personalized financial, tax, or legal advice for the candidate. Real offers are governed by the company plan document, level + geo guidelines, and the comp committee’s authority. Numbers use the current FMV at face value; they are not projections.