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!
Hi, always i used to check webpage posts here early in the dawn, because i enjoy to gain knowledge of more and more.
My family every time say that I am killing my time here at net, however I know I am getting
experience everyday by reading such pleasant articles or reviews.
certainly like your web site but you need to check the spelling on several of your posts.
Several of them are rife with spelling issues and I in finding it very bothersome to tell the truth however I’ll
definitely come again again.
I don’t even understand how I finished up right here, however I assumed this put up was
once good. I do not recognize who you might be but certainly you’re
going to a famous blogger when you are not already.
Cheers!
Very shortly this site will be famous amid all blogging people, due to it’s pleasant articles or reviews
I’m extremely inspired with your writing talents and also with the layout on your blog.
Is that this a paid subject or did you modify it yourself? Either way stay up the nice
high quality writing, it is uncommon to peer a nice weblog like
this one these days..
Thank you for some other great post. Where else may just anyone
get that type of information in such an ideal means of writing?
I’ve a presentation next week, and I am at the search for such info.
I absolutely love your site.. Very nice colors & theme.
Did you develop this amazing site yourself? Please reply back as I’m hoping to create my own site
and would like to find out where you got this from or what the theme is called.
Cheers!
Excellent post. Keep posting such kind of info on your blog.
Im really impressed by it.
Hey there, You’ve performed an incredible job. I will
certainly digg it and in my opinion recommend to my friends.
I am sure they’ll be benefited from this site.
Having read this I believed it was rather informative. I appreciate you finding the time and energy to put
this content together. I once again find myself personally spending a significant
amount of time both reading and posting comments. But so what, it was
still worthwhile!
Appreciate the recommendation. Let me try it out.
Hi there friends, how is the whole thing, and what you
would like to say about this paragraph, in my view its actually remarkable for me.
Definitely believe that which you stated. Your favorite reason seemed to be on the web the simplest thing to be aware of.
I say to you, I definitely get irked while people consider worries that they just don’t
know about. You managed to hit the nail upon the
top and also defined out the whole thing without having
side effect , people can take a signal. Will likely be back to get more.
Thanks
It’s nearly impossible to find well-informed people for this topic,
but you sound like you know what you’re talking about!
Thanks
Asking questions are really fastidious thing
if you are not understanding anything completely, but this
post provides good understanding even.
Hello There. I found your blog the usage of msn. This
is a very smartly written article. I’ll be sure to bookmark
it and come back to read extra of your useful information. Thanks for the post.
I’ll certainly comeback.
What’s up everyone, it’s my first pay a quick visit at
this website, and article is actually fruitful
in support of me, keep up posting these types of content.
Fantastic site. A lot of helpful information here. I am sending it to some buddies ans
also sharing in delicious. And certainly, thanks for your effort!
For most recent information you have to go to see
internet and on internet I found this web page as a best web
page for newest updates.
I constantly emailed this weblog post page to all my friends, for the reason that if like to read it then my friends will too.
Hi to every one, the contents present at this website are genuinely remarkable for people knowledge, well, keep up the nice work fellows.
I want to to thank you for this great read!!
I definitely loved every little bit of it.
I have got you bookmarked to check out new things you post…
I always spent my half an hour to read this weblog’s content every day
along with a mug of coffee.
Hi, its pleasant paragraph concerning media print, we all be familiar with media is a wonderful source of
information.
You could certainly see your enthusiasm in the work you write.
The sector hopes for more passionate writers like you who
aren’t afraid to mention how they believe. At all times
follow your heart.
Article writing is also a fun, if you be acquainted with then you can write otherwise it is complicated to write.
It’s in fact very complex in this busy life to listen news
on Television, so I just use the web for that reason, and
take the newest news.
Hi to every body, it’s my first pay a visit of this weblog;
this weblog consists of remarkable and in fact fine
stuff in favor of readers.
Hello would you mind letting me know which webhost
you’re utilizing? I’ve loaded your blog in 3 different browsers and I must say this blog loads a lot
faster then most. Can you suggest a good web hosting provider at a fair price?
Kudos, I appreciate it!
Just want to say your article is as astonishing.
The clearness in your submit is simply great
and that i could assume you are a professional in this subject.
Fine together with your permission let me to take hold of your feed to keep updated with drawing close post.
Thanks a million and please continue the rewarding work.
I enjoy looking through an article that can make
men and women think. Also, thanks for permitting me to comment!
I truly love your site.. Pleasant colors & theme. Did you
build this site yourself? Please reply back as I’m trying to create my own website and would
love to know where you got this from or exactly what the theme
is called. Appreciate it!
Thanks designed for sharing such a nice thinking, article is fastidious, thats
why i have read it completely
I was curious if you ever thought of changing the layout
of your blog? Its very well written; I love what youve got to say.
But maybe you could a little more in the way of content so people could connect with
it better. Youve got an awful lot of text for only having one or 2 pictures.
Maybe you could space it out better?
Amazing! This blog looks just like my old one! It’s on a totally different topic but it has pretty much the same layout and design. Excellent choice of
colors!
Thank you for the good writeup. It in fact was a amusement account it.
Look advanced to more added agreeable from you! By the way, how
could we communicate?
Usually I don’t read article on blogs, but I would like to say that this write-up very
pressured me to take a look at and do so! Your writing taste has been surprised me.
Thanks, very nice post.
Heya! I’m at work browsing your blog from my new apple iphone!
Just wanted to say I love reading your blog and look forward to all your posts!
Carry on the excellent work!
Hi there to all, the contents existing at this site are
actually amazing for people knowledge, well,
keep up the good work fellows.
What i do not realize is actually how you’re not actually much more neatly-favored
than you may be now. You are vrry intelligent. You realize
therefore considerably relating to this subject,
made me in my view imagine it from a lot of various angles.
Its like women and men are not fascinated until
it’s something to accomplish wigh Woman gaga! Your personal stuffs outstanding.
All the time care for it up!
Also visit my web-site: Venturecityus.com
I have read so many articles regarding the blogger lovers but this
post is truly a good paragraph, keep it up.
Informative article, just what I needed.
Greetings from Los angeles! I’m bored at work so I decided to check out your site on my iphone during lunch break.
I enjoy the knowledge you provide here and can’t wait to
take a look when I get home. I’m surprised at how fast your blog loaded on my phone ..
I’m not even using WIFI, just 3G .. Anyways,
superb blog!
Visit my blog apk judi online
Hi there, I enjoy reading through your post. I like to write a little comment to support you.
Hey! I’m at work browsing your blog from my new apple iphone!
Just wanted to say I love reading through your blog and look forward to all your posts!
Keep up the outstanding work!
We’re a bunch of volunteers and opening a new scheme in our
community. Your website provided us with valuable info to work on. You’ve
done an impressive activity and our whole group will probably be thankful to you.
It’s amazing to visit this web site and reading the views of all colleagues
about this piece of writing, while I am also keen of getting knowledge.
Howdy! I could have sworn I’ve been to this blog before but after browsing through some of
the post I realized it’s new to me. Nonetheless, I’m definitely glad I found it and I’ll be bookmarking and checking back often!
If you want to get a great deal from this article
then you have to apply such strategies to your won blog.
Excellent website you have here but I was curious if
you knew of any community forums that cover the same topics discussed
here? I’d really like to be a part of community where I can get
suggestions from other experienced individuals that share
the same interest. If you have any suggestions, please let me know.
Thanks a lot!