RSU Calculator
Calculate the gross and net value of your Restricted Stock Units (RSUs) with quarterly vesting schedules. Plan your stock compensation strategy and understand your tax implications.
RSU Grant Details
€
€
120.000 €
Current Gross Value
69.600 €
Current Net Value
139.167 €
Final Gross Value
80.717 €
Final Net Value
RSU Vesting Projection
Quarterly Vesting Breakdown
Detailed Vesting Schedule
| Vesting Date | Quarter | Units | Stock Price | Gross Value | Net Value | Tax Withheld |
|---|---|---|---|---|---|---|
| 10/07/2025 | Q3 2025 | 63 | 120 € | 7.499 € | 4.349 € | 3.150 € |
| 10/10/2025 | Q4 2025 | 63 | 122 € | 7.646 € | 4.434 € | 3.211 € |
| 10/01/2026 | Q1 2026 | 63 | 125 € | 7.795 € | 4.521 € | 3.274 € |
| 10/04/2026 | Q2 2026 | 63 | 127 € | 7.945 € | 4.608 € | 3.337 € |
| 10/07/2026 | Q3 2026 | 63 | 130 € | 8.098 € | 4.697 € | 3.401 € |
| 10/10/2026 | Q4 2026 | 63 | 132 € | 8.257 € | 4.789 € | 3.468 € |
| 10/01/2027 | Q1 2027 | 63 | 135 € | 8.419 € | 4.883 € | 3.536 € |
| 10/04/2027 | Q2 2027 | 63 | 137 € | 8.580 € | 4.976 € | 3.603 € |
| 10/07/2027 | Q3 2027 | 63 | 140 € | 8.746 € | 5.073 € | 3.673 € |
| 10/10/2027 | Q4 2027 | 63 | 143 € | 8.917 € | 5.172 € | 3.745 € |
| 10/01/2028 | Q1 2028 | 63 | 145 € | 9.092 € | 5.273 € | 3.818 € |
| 10/04/2028 | Q2 2028 | 63 | 148 € | 9.268 € | 5.375 € | 3.892 € |
| 10/07/2028 | Q3 2028 | 63 | 151 € | 9.447 € | 5.479 € | 3.968 € |
| 10/10/2028 | Q4 2028 | 63 | 154 € | 9.632 € | 5.586 € | 4.045 € |
| 10/01/2029 | Q1 2029 | 63 | 157 € | 9.820 € | 5.696 € | 4.125 € |
| 10/04/2029 | Q2 2029 | 63 | 160 € | 10.008 € | 5.805 € | 4.204 € |
What Do You Do With That Surplus?
Your RSUs create significant cashflow, but making the most of it requires strategic planning. Financial planning helps you optimize this surplus for long-term wealth building, tax efficiency, and achieving your personal goals.
* This calculator provides estimates based on your input parameters. RSUs are taxed as ordinary income at vesting. Stock prices are unpredictable. Consult with qualified tax and financial advisors for personalized advice.