See what your salary, bonus, and RSUs may really be worth.
Model base pay, vesting equity, taxes, stock growth, inflation, and present value over 5 or 10 years.
Why it matters: A big RSU grant can look amazing on paper, but taxes, vesting, stock price changes, and inflation can change the real value.
Example calculation
An offer pays $160,000 base, a $24,000 bonus, and a $200,000 RSU grant vesting over 4 years. The stock is $100 today and you expect $160 in five years — an implied ~9.9% annual growth (CAGR).
Over five years the calculator adds up base, growing bonus, and the rising value of vested shares, subtracts estimated taxes, then shows the total in nominal, inflation-adjusted, and present-value terms — so you can see what the package is really worth in today's dollars.
A compensation planning calculator — not a tax optimizer
This tool helps tech employees estimate the long-term value of a compensation package made of base salary, cash bonus, and equity (RSUs) that vests over time. Despite the "optimizer" nickname, it does not design or recommend any tax strategy. It's a planning calculator that applies a simplified estimated tax rate so you can compare offers and understand how the pieces add up. It is not tax or financial advice.
How RSU value is projected
Your equity grant is converted into shares at today's price, then vests according to your schedule (4-year equal vesting by default). To project the share price, the calculator uses the compound annual growth rate (CAGR) implied by your current and expected future price:
CAGR = (Future Price ÷ Current Price)^(1 ÷ years) − 1
That growth is applied year by year, and each year's vested shares are valued at that year's projected price. Because RSUs are valued at future prices, your equity total is very sensitive to the stock-growth assumption — a small change compounds into a big swing. Try optimistic and pessimistic future prices to see a realistic range.
Gross, after-tax, real, and present value
For each year the calculator builds your total gross compensation (base + bonus + vested equity), estimates taxes, and reports your after-tax income. It then restates the totals two more ways:
- Inflation-adjusted — your after-tax pay expressed in today's purchasing power, because a dollar in year five buys less than a dollar today.
- Present value — future after-tax cash flows discounted back to today using your discount rate, via PV = Cash Flow ÷ (1 + discount rate)^year. This lets you fairly compare an offer weighted toward future vesting against one with more cash up front.
Reading the stacked chart
The chart breaks each year's gross compensation into three parts: your net income (real, after-tax), taxes paid, and the value lost to inflation and opportunity cost. Seeing taxes and inflation visualized alongside take-home pay is a powerful reminder that headline "total comp" numbers overstate what actually lands in your pocket in real terms.
Simple vs advanced tax mode
In the default mode you enter a single estimated tax rate — quick and transparent. Advanced mode instead estimates federal tax from the progressive brackets based on your filing status (using the same simplified Tax Engine that powers our tax calculators). Neither mode models state taxes, payroll taxes in detail, the special supplemental withholding on RSUs, or many other real-world factors. Treat the tax figure as a rough estimate.
Things this tool intentionally simplifies
- Vesting cliffs and refresher grants are not modeled separately.
- State income tax is not calculated.
- RSU supplemental withholding differs from your effective rate.
- Stock growth is assumed smooth; real prices are volatile.
Use it to ask better questions
The real value of this calculator is helping you see how much of an offer is locked in future vesting, how sensitive it is to stock performance, and what taxes and inflation do to it. When you sell vested shares later, estimate the tax with our long-term and short-term capital gains calculators, and plan your savings with the investment goal calculator. Always verify specifics with the employer and a qualified professional.
Keep going — related calculators
Answer your next investing question in under a minute.
Is this gain short-term or long-term?
Stocks held under a year are taxed as ordinary income. Estimate your short-term capital gains tax.
Ordinary rate • vs long-term • What you'd save
What's my long-term capital gains rate?
Stocks held over a year qualify for lower 0%, 15%, or 20% federal rates. Estimate your long-term tax.
0% / 15% / 20% tier • NIIT • After-tax
Am I on track to hit my investment goal?
See if you're on track for a goal and what monthly contribution it takes to get there.
On track? • Required monthly • Real value
Frequently asked questions
Educational use only — not financial advice
StockLeo is for educational purposes only and does not provide financial, investment, legal, or tax advice. Calculations are estimates and may not reflect your full tax or financial situation. Consult a qualified professional before making financial decisions.