RSU Vest Value Calculator

Calculate RSU value at vesting, estimate tax withholding, and determine net shares or cash received from restricted stock unit grants.

%

Tax Rates

%
%
%
Gross Value (Today)
$144,000.00
800.00 shares at $180.00
Total Tax Withholding
$55,656.00
Combined rate: 38.7% (Fed 24% + State 7% + FICA 7.65%)
Net Value (Today)
$88,344.00
After all tax withholding
Shares Sold for Tax
310.00
490.00 shares retained
Appreciation Since Grant
$48,000.00
+50% from $120.00 grant price
Projected Total (All Vests)
$116,082.78
Net after tax at 8% annual growth

Tax Breakdown

Fed 24%
State 7%
FICA 7.65%

Value Composition

Net 0.61%
Tax 0.39%

Vest Schedule Projection

Year% of GrantSharesPrice at VestGross ValueTaxNet ValueNet Shares
Year 10%0.00$194.40$0.00$0.00$0.000.00
Year 225%200.00$209.95$41,990.00$16,229.14$25,760.86122.00
Year 325%200.00$226.75$45,350.00$17,527.78$27,822.22122.00
Year 425%200.00$244.89$48,978.00$18,930.00$30,048.00122.00
Year 525%200.00$264.48$52,896.00$20,444.30$32,451.70122.00
Total100%800.00-$189,214.00$73,131.21$116,082.78-

Tax Withholding Method Comparison

MethodHow It WorksShares KeptCash Needed
Sell-to-CoverBroker sells shares to pay taxes490.00$0
Cash WithholdingPay tax in cash, keep all shares800.00$55,656.00
Net SettlementCompany withholds shares for tax490.00$0
Planning notes, formulas, and examples

About the RSU Vest Value Calculator

Restricted Stock Units (RSUs) are a popular form of equity compensation that grant employees shares of stock upon vesting. Unlike stock options, RSUs have inherent value as long as the stock price is above zero, making them a more predictable form of compensation.

When RSUs vest, the full value is treated as ordinary income and subject to tax withholding. Most companies withhold taxes by selling a portion of the vesting shares (sell-to-cover), leaving the employee with fewer shares than the original grant.

This calculator determines the gross value of your RSUs at vesting, estimates the tax withholding, and computes the net value you actually receive. This is invaluable for financial planning, tax preparation, and understanding the true value of RSU-heavy compensation packages common in the technology industry.

When This Page Helps

RSU grants look impressive on paper, but taxes take a significant bite at vesting. This calculator shows you exactly how many shares or dollars you'll keep after withholding, so you can plan your finances and tax strategy accordingly.

How to Use the Inputs

  1. Enter the number of RSU shares vesting.
  2. Enter the stock price at the vesting date (or current price for projections).
  3. Enter your combined federal, state, and FICA tax rate for supplemental income.
  4. Review the gross value, estimated tax, and net value after withholding.
  5. Use the results to plan tax payments or estimate remaining share count after sell-to-cover.
Formula used
Gross Value at Vest = Shares Vesting ร— Stock Price Tax Withholding = Gross Value ร— (Tax Rate รท 100) Net Value = Gross Value โˆ’ Tax Withholding Net Shares (Sell-to-Cover) = Shares ร— (1 โˆ’ Tax Rate รท 100)

Example Calculation

Result: $18,000 net value

When 200 RSUs vest at $150/share, the gross value is $30,000. At a 40% combined tax rate, approximately $12,000 is withheld for taxes. Net value is $18,000, or roughly 120 shares retained after sell-to-cover withholding.

Tips & Best Practices

  • Supplemental income tax withholding is often 22% federal + state + FICA, totaling 35โ€“45%.
  • If your actual tax bracket is higher than the flat supplemental rate, you may owe additional tax at filing.
  • Consider selling additional shares at vest to cover any shortfall in withholding.
  • RSU value is taxed as ordinary income regardless of whether you sell or hold the shares.
  • Plan for quarterly estimated payments if your withholding is insufficient.
  • Track your cost basis โ€” it's the stock price at vest, not zero.

RSU Compensation: What You Actually Receive

RSUs are straightforward in concept โ€” you receive shares at vesting โ€” but the tax implications significantly reduce the net benefit. Understanding the math behind RSU taxation helps you plan effectively and avoid surprises at tax time.

Sell-to-Cover vs. Cash Payment

Most companies use sell-to-cover withholding, but some allow you to pay taxes out of pocket and keep all shares. Consider whether the additional concentration in your employer's stock is worth the cash outlay. Diversification is generally recommended.

Long-Term RSU Planning

For employees with recurring RSU grants, create a vesting schedule that shows expected gross and net values for each upcoming vest date. This helps with cash flow planning, estimated tax payments, and overall financial planning.

Sources & Methodology

Last updated:

Frequently Asked Questions

  • RSUs are taxed as ordinary income at vesting. The gross value (shares ร— price at vest) is added to your W-2 income. Federal, state, and FICA taxes are withheld, typically through sell-to-cover where a portion of shares are sold to pay taxes.