DEPTH BEFORE BREADTH

What can the evidence support?

199 reviewed calculation paths across 64 of 76 profiles. Includes private-to-IPO, IPO-to-entered-price and clearly labeled reference scenarios. Historical inputs are sourced; user prices and valuations are assumptions.

Optional entered public prices are available for 68 companies, including NVIDIA. Four are limited to historical dates before acquisitions or business changes. Corintis, Xscape Photonics, Exowatt and Emerald AI now support valuation, dilution, fee and carry assumptions. They join OpenAI, Anthropic, Databricks and Stripe in offering separate private-share scenarios using two prices you supply. These are additional endpoints and assumptions, not new sourced observations.

Current calculation coverage · Collection updated Oct 1, 2026

Company	Available calculation	Evidence and remaining limits
Affirm ↗8 observations	7 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Original issuance prices retain the precision in the September 2020 financial notes, rather than the rounded related-party summary. Preferred converts 1:1 to common; each common share is reclassified into one-half Class A and one-half Class B. Since Class B converts 1:1 to Class A, the combined listed-share equivalent remains one. Series G-1, issued for converted debt and accrued interest, is excluded. A snapshot date is not a purchase date. No additional split or holder-specific conversion adjustment is applied. IPO offering-price mark only, not realized proceeds or proof of investment access.
Airbnb ↗6 observations	5 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Five filing prices support approximate share-equivalent models. The split is already reflected. B, B-1, D, E and F use reviewed 1:1 mappings. Series C is excluded for its additional conversion adjustment; Seed and A are held back because their coarsely rounded low prices need further precision review.
Allbirds ↗3 observations	2 IPO share modelsEntered public price · Jun 10, 2024–Jun 8, 2026	D/E prices are from primary financings after the December 2019 common-stock split. The offering converts 70,990,919 preferred shares into the same number of Class B shares; Class B maps 1:1 to Class A. No extra split is applied. Secondary tenders are excluded. Historical Allbirds prices only. The footwear asset sale closed June 9, 2026; the subsequent business and name change are outside this model.
Anthropic ↗4 observations	6 valuation periodsPrivate share prices you enter · comparable units required	Historical post-money company valuations only. Share prices, dilution, security rights, allocation and an IPO exit are not established. These selected milestones are not a claim of the latest valuation.
BILL ↗3 observations	2 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	November 2019 reverse split is already reflected. Filing prices are approximate at the published precision. G/H convert 1:1 at the $22 offer; the prospectus explicitly assumes no H conversion-price adjustment at that offer. Secondary transactions are excluded.
C3.ai ↗3 observations	2 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	November 2020 six-for-one reverse split is already reflected. Selected preferred shares convert 1:1 into Class A. Series A*, founder notes and concurrent IPO-price private placements are excluded.
Confluent ↗3 observations	2 IPO share modelsEntered public price · Jun 10, 2024–Mar 16, 2026	Preferred converts one-for-one to Class B, with Class B convertible one-for-one to Class A. No extra split, employee secondary purchase or fees are applied. Historical CFLT prices only. The March 2026 acquisition ended this listed share path; takeover cash and successor instruments are not modeled.
Coursera ↗3 observations	2 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	E and F issuance prices are documented in the filing. All preferred shares convert one-to-one into common at the offering. Entry dates shown are the financial snapshot, not individual purchase dates.
CrowdStrike ↗3 observations	2 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Use the five-decimal issue prices in the financial table. The filing confirms 1:1 preferred conversion into Class B and 1:1 Class A equivalence. E-1 is excluded to avoid presenting its intermediate conversion as a separate investment.
Databricks ↗3 observations	3 valuation periodsPrivate share prices you enter · comparable units required	Only the ratio between issuer-reported company valuation headlines is modeled. The sources do not explicitly identify pre-/post-money basis. Share terms, capitalization changes, dilution and transaction completion must not be inferred.
Datadog ↗6 observations	5 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Published four-decimal issuance prices already reflect the four-for-one and September 2019 three-for-one splits. The pro forma disclosure converts 179,011,431 preferred shares into the same number of Class B shares; Class B converts 1:1 to Class A equivalents. The table date is not a purchase date. The 2019 repurchase is not used as an entry price. No additional split or holder-specific conversion adjustment is applied. IPO offering-price mark only, not realized proceeds or proof of investment access.
DigitalOcean ↗2 observations	1 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	May 8, 2020 Series C issuance has a stated price of $10.58895. The filing confirms a one-to-one conversion rate into common. No additional split or warrant exercise is modeled.
DoorDash ↗2 observations	1 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Series H supports a reviewed 1:1 share model and one historical public close. Other series and holder-specific sale eligibility are not established.
Dropbox ↗3 observations	2 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Prices are rounded to cents in the filing table. The March 2018 one-for-1.5 reverse split is already reflected. Early Series A/A-1 are excluded pending issuance-context review. Preferred shares convert 1:1 to Class B, with 1:1 Class A equivalents. No additional split adjustment. No holder-specific adjustment is assumed. IPO offer-price mark only; no sale, investment availability or realized return is established.
Duolingo ↗9 observations	8 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	The filing table rounds issuance prices to cents; results are approximate. The table date does not establish an investment date. Preferred converts 1:1 into Class B; each Class B is convertible to one Class A share. Secondary employee share sales are excluded. No additional split or holder-specific conversion adjustment is applied. IPO offering-price mark only, not realized proceeds or proof of investment access.
Freshworks ↗3 observations	2 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	September 2021 ten-for-one split is already reflected. Use the published table prices rounded to cents. Conversion is one-to-one, with Class B convertible to Class A. Series A repurchase/issuance transactions are excluded.
GitLab ↗3 observations	2 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Four-for-one February 2019 split is reflected. Preferred converts 1:1 into Class B, which converts 1:1 to Class A. SAFE conversions and employee tender offers are excluded.
HashiCorp ↗3 observations	2 IPO share modelsEntered public price · Jun 10, 2024–Feb 26, 2025	November 2020 two-for-one split is already reflected. Preferred converts one-for-one and Class B has 1:1 Class A equivalence. This is the historical IPO, not a current quote or current listing claim. Historical HCP prices only. IBM completed the acquisition on February 27, 2025; successor shares and cash proceeds are not modeled.
Instacart ↗4 observations	3 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Maplebear Inc. operates as Instacart. Issuance periods: G June–July 2020; H October–November 2020; I February 2021. Reviewed G/H/I series convert 1:1 to common. Series B/B-1 conversion adjustments, employee awards, and the concurrent PepsiCo preferred investment are excluded. These three IPO marks are below their private entry prices. No additional split or holder-specific conversion adjustment is applied. IPO offering-price mark only, not realized proceeds or proof of investment access.
Lyft ↗10 observations	9 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Table prices are rounded to cents by the issuer; these are approximate share-price models. The snapshot is not a purchase date. Series E, which had a related warrant, is excluded. Preferred shares convert 1:1 to public common-share equivalents. No additional split adjustment. No holder-specific adjustment is assumed. IPO offer-price mark only; no sale, investment availability or realized return is established.
monday.com ↗2 observations	1 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Series E primary financing is denominated in USD. Preferred converts 1:1 to ordinary shares at the offering. Secondary-sale prices and concurrent private placements are excluded.
NerdWallet ↗2 observations	1 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	October 2021 one-for-two reverse split is already reflected. The $18 IPO exceeds the $17.9592 conversion-adjustment threshold. Offering assumptions convert 7,526,824 preferred shares into the same number of Class A shares; no ratchet is applied.
Okta ↗4 observations	3 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Use the precise financial-note prices rather than the rounded related-party summary. The 2015 three-for-two split is already reflected. Preferred-to-common and Class B-to-Class A mappings are 1:1.
OpenAI ↗3 observations	3 valuation periodsPrivate share prices you enter · comparable units required	The comparison scales an illustrative amount by announced company valuations only. Entity structure, profit rights, capitalization, dilution and completion of funding tranches are not assumed equivalent. No IPO or actual investor return is modeled.
PagerDuty ↗3 observations	2 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	May 2018 two-for-one split is already reflected. Series C and D convert 1:1 into common. Founder Series FF and its special exchange rights are excluded.
Peloton ↗3 observations	2 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Series E was issued March–May 2017 at approximately $5.42; Series F in August 2018 at $14.44018. The August 2018 four-for-one split is already reflected. Preferred shares convert 1:1 to Class B, with 1:1 Class A equivalents. No additional split adjustment. No holder-specific adjustment is assumed. IPO offer-price mark only; no sale, investment availability or realized return is established.
Pinterest ↗2 observations	1 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	One reviewed Series H path with a sourced year-end close. Purchase and sale eligibility remain unknown.
Reddit ↗2 observations	1 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Series F-1 has a reviewed direct Class A conversion and a sourced year-end closing price. Actual investment access and sale proceeds are unknown.
Rivian ↗7 observations	6 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Series A February 2019; B May 2019; C September 2019; D December 2019; E July 2020; F January 2021. The December 2019 fifty-for-one split is already reflected in prospectus units. Preferred converts 1:1 to common, reclassified into Class A. Convertible notes and warrants are excluded. No additional split or holder-specific conversion adjustment is applied. IPO offering-price mark only, not realized proceeds or proof of investment access.
Robinhood ↗5 observations	4 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Issuance periods: D April 2018; E August–October 2019; F May–July 2020; G August–September 2020. Convertible-note discounts and warrants are excluded. Preferred shares convert 1:1 to public common-share equivalents. No additional split adjustment. No holder-specific adjustment is assumed. IPO offer-price mark only; no sale, investment availability or realized return is established.
Samsara ↗2 observations	1 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Only the May 2020 new-money extension price is modeled. Earlier Series F holders received extra shares and are excluded. The extension shares convert 1:1 into Class B with 1:1 Class A equivalence. No additional adjustment is applied.
SentinelOne ↗2 observations	1 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	October 2020 Series F converts 1:1 into Class B and then Class A equivalents. The February 2020 three-for-one split is already reflected. Other series with potential adjustments are excluded.
Snowflake ↗10 observations	9 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Nine preferred series have sourced issuance prices, a reviewed 1:1 conversion and one documented public close. Table dates and issuance months do not establish purchase dates. No sale or annualized private return is inferred.
SpaceX ↗17 observations	14 IPO share modelsEntered public price · Jun 15, 2026–Jun 30, 2026	Series A–N initial preferred prices support approximate IPO offer-price marks using a reviewed 50:1 common-share conversion. A-1 and B-1 are transfer variants shown for context only. You may enter a dated Class A price; later share-basis changes remain an explicit assumption. No exact purchase dates, complete round valuations, actual allocations or realized sale proceeds are established.
Stripe ↗2 observations	1 valuation periodPrivate share prices you enter · comparable units required	Only the ratio between issuer-reported company valuation headlines is modeled. The sources do not explicitly identify pre-/post-money basis. Share terms, capitalization changes, dilution and transaction completion must not be inferred.
Sweetgreen ↗3 observations	2 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Financial notes explicitly state 1:1 conversion as of September 26, 2021. Selected preferred shares are mapped into the offering common-share basis. Founder Class B and employee options are excluded.
Tesla ↗3 observations	2 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Series D and F use original preferred issuance prices. Note 5 gives issuance/conversion prices of $2.44/$7.32 and $2.97/$8.91, respectively, so each preferred share maps to one-third of a common share. The May 2010 common-stock reverse split is included in this factor; do not apply it again. Offering value uses the June 28, 2010 $17 price, before any later public-market splits. Prices are rounded in the filing; output is approximate. Other preferred series, notes and warrants are excluded.
Toast ↗3 observations	2 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	The five-for-one September 2021 split is already reflected. Preferred table shows equal preferred and common-equivalent counts. Class B maps 1:1 to Class A. Convertible notes are excluded; prices are rounded in the filing.
Twilio ↗4 observations	3 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	The July 2014 two-for-one split is already reflected. Note 12 confirms 1:1 conversion; Class B maps 1:1 to Class A. Repurchases and acquisition consideration are excluded.
Uber ↗2 observations	1 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	January–October 2018 issuance. Series G-1 only; Series G warrants and convertible notes are excluded. Preferred shares convert 1:1 to public common-share equivalents. No additional split adjustment. No holder-specific adjustment is assumed. IPO offer-price mark only; no sale, investment availability or realized return is established.
Udemy ↗3 observations	2 IPO share modelsEntered public price · Jun 10, 2024–May 8, 2026	Preferred converts one-to-one into common. Use the financial-note prices rounded to cents. Secondary common-share tender prices and warrants are excluded. Historical UDMY prices only. The May 11, 2026 merger converted Udemy shares into Coursera shares; the successor path is not modeled.
Upstart ↗2 observations	1 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Series D original issue and conversion prices are equal. Pro forma preferred conversion preserves the share count. Use a 1:1 common-share equivalent; exclude warrants and loan performance metrics.
Workday ↗3 observations	2 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	Series E and F convert 1:1 into Class B; Class B converts 1:1 into Class A. Financing closings span multiple months. No additional split is applied.
Zoom ↗2 observations	1 IPO share modelsEntered public price · Jun 10, 2024–Sep 19, 2026	December 2016–January 2017 issuance. The January 2018 four-for-one split is already reflected in the published units. Preferred shares convert 1:1 to Class B, with 1:1 Class A equivalents. No additional split adjustment. No holder-specific adjustment is assumed. IPO offer-price mark only; no sale, investment availability or realized return is established.
COCorintis ↗6 observations	Early-stage valuation, dilution & fee assumptionsPrivate share prices you enter · comparable units required	Historical financing evidence plus valuation, dilution and fee assumptions or comparable private prices you enter. No sourced per-share return or IPO endpoint is established.
EMEmerald AI ↗5 observations	Early-stage valuation, dilution & fee assumptionsPrivate share prices you enter · comparable units required	Historical financing evidence plus valuation, dilution and fee assumptions or comparable private prices you enter. No sourced per-share return or IPO endpoint is established.
EXExowatt ↗5 observations	Early-stage valuation, dilution & fee assumptionsPrivate share prices you enter · comparable units required	Historical financing evidence plus valuation, dilution and fee assumptions or comparable private prices you enter. No sourced per-share return or IPO endpoint is established.
NVIDIA ↗1 observations	IPO → user-entered price	The public IPO calculator uses the documented $12 offering price and a 480-for-1 cumulative split factor. You supply the ending price; it is not verified or fetched by CTM. A pre-IPO entry is still unverified.
XSXscape Photonics ↗5 observations	Early-stage valuation, dilution & fee assumptionsPrivate share prices you enter · comparable units required	Historical financing evidence plus valuation, dilution and fee assumptions or comparable private prices you enter. No sourced per-share return or IPO endpoint is established.

No profile currently supplies a verified, investor-specific cash return. Source checking, calculation comparability and the ability to buy or sell are separate questions. Coverage is selective and historical.