CSOP exit calculator

Estimate the value of your CSOP options at different exit scenarios. Adjust the sliders to model ARR and valuation multiples.

Your options
options
£5.91
Exit scenario
£7.5M
10x
Implied exit valuation £75M
Breakdown
Per share price at exit£0.00
Sale proceeds (simultaneous buy & sell)£0
Exercise cost (UMV × options)£0
Gross gain£0
CGT at 20%£0
Net cash in bank£0
Gross gain
£0
Net cash in bank
£0

CSOP options use a simultaneous exercise and sale — no upfront cash needed. You exercise at the HMRC-agreed UMV and immediately sell at the exit price. The gross gain is taxed as Capital Gain at 20%. You may qualify for Business Asset Disposal Relief at 10% — speak to your adviser. Total shares in issue: 158,922.