It’s the middle of internet week! I’ve already seen 30+ demos, in addition to Meetup Co-Founder Scott Heiferman smashing an iPad on stage at the tech meetup last night (which was at NYU’ Skirball center). One theme that has been recurrent is that people are unaware of the structure of angel investments. So, I thought I’d give a brief overview of one common structure. Please note there is an excel file you can download at the bottom of the post. It includes detailed notes and may be helpful to have open as you go through the post.
Many seed stage internet businesses look to angels to help them kickstart their companies through growth capital, as well as expertise. It seems that many people are confused as to what a typical angel investment might “cost” them in equity. And, while “a convertible note with a 10% PIK and a 25% discount to the series A” (also known as the “plain vanilla” angel structure) may make sense to some people, I thought I’d break down how to interpret that in case there were any non finance geeks out there who were trying to understand what the terms of an angel investment actually mean.
The Basics
I think it’s easiest to use an example to explain this type of investment. So, Joe is the founder of Newco which is a website that does some sort of location/game based virtual good (insert other buzz words) service. Joe needs to raise $500,000 to hire a few developers and a sales person. Joe finds an angel investor who just happens to have a lot of experience in location/game based virtual good services. Joe’s investor, let’s call her Ms. Jenna, gives him $500,000 and they use the plain vanilla (read typical) angel structure.
Instead of putting a value on the company now, the investor, will get equity based off of the valuation used in Joe’s Series A round of financing (more on that later). Presumably, when Joe raises his Series A, he will have a few customers, some revenues, and a much better picture for how his company will actually operate. His company will therefore be more easily valued.
The PIK
PIK stands for paid in kind. Ms. Jenna is putting up $500,000, and expects Joe to pay her 10% in interest each year. But, Joe doesn’t have any cash as he is a pre-revenue startup. So, instead of paying in cash, Joe is going to take the value of the dollars he would pay Ms. Jenna, and add that to the principal of the investment.
In our example, in the first year, Joe will take the 10% interest payment (worth $500,000 x 10% = $50,000) and add that to the principal of the investment, which will now be $500,000 + $50,000 = $550,000. In the next year, Joe will be charged 10% on that new principal. His new interest payment is $550,000 x 10% = $55,000. And his new principal amount is $550,000 + $55,000 = $605,000. For those familiar, this is the same concept as a negatively amortizing loan. Instead of paying interest in cash, it is paid as principal, which is the same as saying it is paid in kind (PIK).
The Equity Part of the Equation
We are going to pretend that Joe had a rough go of it and doesn’t raise his series A for 5 years. In year 5, the principal value of Ms. Jenna’s investment is now $805,225 (please see attached excel to see the calculations, rows 19 and 20 – we just added the 10% interest in each of the 5 years). The series A investor gives Joe $1 million dollars at a $4 million post-money valuation meaning that they will get $1 mm/$4 mm = 25% of Newco’s equity. For the difference in pre vs post money valuations, please see the attached excel cell C14.
We said that the angel investment would be invested at a 25% discount to the series A. This means that instead of investing at a $4 million valuation, Ms. Jenna’s dollars get put to work at a $4,000,000 x (1-25%) = $3 million valuation. And, her $500,000 originally invested has grown to $805,225 due to the interest which has been paid in kind. So, her ownership in the company will be $805,225/$3,000,000 = 27%.
At the risk of complicating things, it is worth noting that Ms. Jenna’s original angel investment can also come with a valuation cap, meaning that there is a maximum value that her dollars can be put to work at. In the excel, I have put this at $10,000,000 so it doesn’t come into play. But, if Joe’s company was worth $20,000,000 in 5 years when he raised his series A, Ms. Jenna’s equity would be calculated using a valuation of $10,000,000, not the typical 25% discount we have used in our example. You can see how this benefits the angel investor in the case that they company does take off. Ms. Jenna will invest her money at a $10,000,000 valuation as opposed to a $ 15,000,000 valuation ($20,000,000 x (1-25%) = $15,000,000) which would give her a larger equity stake in the company.
End Result
Joe has now raised $1.5 million and is hopefully well on his way to a successful career at the helm of Newco. He has given up 25% to his series A investors, and 27% to his angel investor Ms. Jenna, and so retains 48% for himself and the rest of his team.
The attached excel sheet has all of these calculations and is set up in a way that you can play around with different assumptions. Please feel free to email me with any questions! phil (at) philstrazzulla (dot) com. Also, please note that this is meant to be an overview of one type of common angel structure and that there are definitely more out there. Enjoy!
It’s genuinely very complicated in this active life to
listen news on TV, therefore I simply use internet for that reason, and obtain the hottest
information.
Saved as a favorite, I love your web site!
I think that is one of the so much vital info for me.
And i am satisfied studying your article. But wanna commentary on some common issues, The web site taste is
great, the articles is truly excellent : D. Good activity, cheers
I think that is one of the so much vital info for me.
And i am satisfied reading your article. But should remark on some
basic things, The site style is perfect, the articles is truly excellent : D.
Good process, cheers
you are really a good webmaster. The site loading speed is amazing.
It kind of feels that you are doing any unique trick. Moreover,
The contents are masterpiece. you have performed a fantastic process on this
topic!
My developer is trying to persuade me to move to .net from PHP.
I have always disliked the idea because of the costs.
But he’s tryiong none the less. I’ve been using WordPress on a number of websites
for about a year and am anxious about switching to another platform.
I have heard excellent things about blogengine.net.
Is there a way I can transfer all my wordpress content into it?
Any kind of help would be greatly appreciated!
Do you have a spam problem on this site;
I also am a blogger, and I was wondering your situation; many of
us have developed some nice methods and we are looking to exchange strategies with others, why not shoot me an email if interested.
Pretty! This was an incredibly wonderful post.
Thanks for providing this information.
I have to thank you for the efforts you have put in penning this website.
I’m hoping to see the same high-grade content from you later on as well.
In fact, your creative writing abilities has inspired me
to get my very own blog now 😉
My spouse and I stumbled over here coming from a
different website and thought I may as well check things out.
I like what I see so now i am following you. Look forward to checking
out your web page again.
Wow that was strange. I just wrote an incredibly long comment but after I
clicked submit my comment didn’t show up. Grrrr… well I’m not writing all that over again. Anyways, just wanted to
say great blog!
I know this site offers quality depending content and extra material,
is there any other web page which offers these kinds of things in quality?
All winning tickets will have to be validated by the NMLA ahead of prizes will
be paid.
My web-site :: 파워볼중계
Usually I don’t learn post on blogs, but I would like to say that this write-up very pressured me to try and do it!
Your writing style has been amazed me. Thank you, quite great post.
Heya! I just wanted to ask if yyou ever have any problems with hackers?
My last blog (wordpress) was hacked and I ended up losing a few months of hard work due to no back up.
Do you have any solutions to prevent hackers?
My web site; 먹튀검증사이트
Incredible points. Great arguments. Keep up the good spirit.
Hmm is anyone else encountering problems with the pictures on this blog loading?
I’m trying to find out if its a problem on my end or if it’s the blog.
Any suggestions would be greatly appreciated.
I do consider all of the concepts you’ve introduced on your post.
They are really convincing and will certainly work. Still, the posts are too brief for beginners.
May you please prolong them a little from subsequent time?
Thanks for the post.
Hey! Quick question that’s entirely off topic.
Do you know how to make your site mobile friendly?
My website looks weird when browsing from my iphone 4. I’m trying to find
a theme or plugin that might be able to correct this issue.
If you have any suggestions, please share. With thanks!
Thank you for the good writeup. It in fact was a amusement account it.
Look advanced to far added agreeable from you! However, how could
we communicate?
It’s awesome designed for me to have a web site,
which is helpful designed for my experience. thanks admin
Now I am going to do my breakfast, when having my breakfast coming yet again to read other news.
Hello there, I do believe your site could be having web browser compatibility problems.
When I take a look at your blog in Safari, it
looks fine however, when opening in Internet Explorer, it has some overlapping issues.
I just wanted to provide you with a quick heads up!
Other than that, excellent blog!
Hi, the whole thing is going nicely here and ofcourse every one is sharing data, that’s
really fine, keep up writing.
Its such as you read my mind! You appear to grasp a lot approximately this, such as you wrote the book in it or something.
I believe that you just could do with a few % to pressure the message house a little bit, however other than that,
this is excellent blog. An excellent read.
I’ll definitely be back.
Excellent blog you’ve got here.. It’s hard to find good quality writing like
yours these days. I seriously appreciate people
like you! Take care!!
Howdy! I’m at work browsing your blog from my new iphone 4!
Just wanted to say I love reading through your blog
and look forward to all your posts! Keep up the great work!
Wonderful beat ! I would like to apprentice while you amend your web site, how can i subscribe for a blog site?
The account aided me a acceptable deal. I had been tiny bit acquainted of this your
broadcast offered bright clear concept
Ahaa, its pleasant dialogue about this post at this place at this blog, I have read all that, so at this
time me also commenting here.
I’m very happy to uncover this site. I need to to thank you for your time just for this fantastic
read!! I definitely appreciated every part of it and I have you book marked to look at new stuff on your site.
I need to to thank you for this excellent read!!
I absolutely enjoyed every little bit of it.
I’ve got you book-marked to look at new stuff you post…
I think the admin of this web page is really working hard in favor of his web page, since here every information is quality based data.
Hi there to all, how is everything, I think every one is getting more from this website,
and your views are nice in support of new viewers.
Yesterday, while I was at work, my cousin stole my
apple ipad and tested to see if it can survive a 25 foot
drop, just so she can be a youtube sensation. My apple ipad is now destroyed and
she has 83 views. I know this is entirely off topic but
I had to share it with someone!
Thank you for the auspicious writeup. It in fact was a amusement account it.
Look advanced to far added agreeable from you! However, how could we communicate?
When I initially commented I clicked the “Notify me when new comments are added” checkbox and now each time a comment is
added I get three e-mails with the same comment. Is there any way
you can remove me from that service? Thanks!
I really love your blog.. Excellent colors &
theme. Did you make this website yourself? Please reply back as
I’m planning to create my very own site and would love to find out where you got this from or just what the theme is called.
Thanks!
Hello! Would you mind if I share your blog with my zynga group?
There’s a lot of folks that I think would really appreciate your content.
Please let me know. Thank you
Fantastic beat ! I wish to apprentice while you amend your site,
how could i subscribe for a blog website? The
account aided me a appropriate deal. I have been a little
bit acquainted of this your broadcast offered vibrant transparent concept
interesting review. On top of that visit the best site to examine slot online pulsa.
This web site has received approval using agen slot deposit pulsa gambling
patients in Indonesia. Presently there are many appealing promos should you join right now.
Piece of writing writing is also a excitement, if you be
acquainted with then you can write or else it is complex to write.
My partner and I stumbled over here different web page and thought I
may as well check things out. I like what I see so i am just following
you. Look forward to looking into your web page yet again.
I think the admin of this web site is truly working hard in favor
of his web page, for the reason that here every data is quality based
material.
It is not my first time to pay a quick visit this web page,
i am browsing this site dailly and get pleasant information from here every day.
Undeniably imagine that that you said. Your favourite reason appeared to be on the web
the easiest thing to be mindful of. I say to
you, I certainly get annoyed whilst people think about worries
that they just do not recognise about. You controlled to hit the nail upon the top and also outlined out the whole
thing without having side-effects , other folks can take
a signal. Will likely be again to get more. Thank you
If you wish for to take a great deal from this article then you have to apply these techniques to your
won webpage.
Everything is very open with a very clear explanation of the challenges.
It was really informative. Your website is very useful.
Thanks for sharing!
Have you ever considered about adding a little bit more than just your articles?
I mean, what you say is fundamental and all. But think about if you added some great visuals
or videos to give your posts more, “pop”! Your content is excellent but with pics and videos,
this website could definitely be one of the best
in its niche. Wonderful blog!
It is appropriate time to make some plans for the future and it is time
to be happy. I’ve read this post and if I could I
desire to suggest you few interesting things
or suggestions. Perhaps you can write next articles referring to this article.
I desire to read even more things about it!
It’s truly a nice and useful piece of info. I am satisfied
that you just shared this helpful information with us.
Please stay us up to date like this. Thanks for sharing.