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!
I visited many sites but the audio quality for audio songs
present at this site is actually excellent.
Fastidious respond in return of this question with firm arguments and telling all regarding that.
hey there and thank you for your information –
I have certainly picked up something new from right here.
I did however expertise some technical points using this website, as I
experienced to reload the web site many times previous to I
could get it to load properly. I had been wondering if your web hosting is OK?
Not that I am complaining, but slow loading instances times will sometimes affect your placement in google
and could damage your high quality score if advertising and marketing with Adwords.
Anyway I’m adding this RSS to my e-mail and can look out for a lot more of your respective
fascinating content. Ensure that you update this again soon.
Here is my web page; poker idn pulsa
Heya! I’m at work surfing around your blog from my new iphone 4!
Just wanted to say I love reading through your blog and look
forward to all your posts! Carry on the outstanding work!
Hello there! I just would like to offer you a big thumbs up
for your great info you’ve got here on this post. I’ll be returning to your
blog for more soon.
Good post. I learn something new and challenging on websites I stumbleupon every day.
It will always be helpful to read through content from other writers and practice something from their websites.
Hello! Do you use Twitter? I’d like to follow you if that would
be ok. I’m absolutely enjoying your blog and look forward to new posts.
That is a great tip particularly to those new to the blogosphere.
Simple but very accurate info… Many thanks
for sharing this one. A must read post!
I visited multiple web sites but the audio feature for audio songs current at this site is in fact superb.
Have you ever considered publishing an ebook or guest authoring
on other blogs? I have a blog centered onn the same subjects you discuss and would really like to have you share some stories/information. I know myy readers would enjoy your work.
If you are efen remotely interested, feel free to send me an e mail.
my homepage 먹튀검증소
Hello there, I discovered your blog via Google at the same time as
searching for a comparable subject, your website got here up, it
appears great. I have bookmarked it in my google bookmarks.
Hello there, simply was alert to your blog through Google, and
found that it is really informative. I am going to be careful for brussels.
I’ll appreciate when you continue this in future. Numerous other people can be benefited from your writing.
Cheers!
Heya i am for the first time here. I found this board and I find It truly useful & it helped
me out much. I hope to give something back and aid others like you helped me.
Amazing things here. I’m very glad to see your article.
Thanks so much and I am looking forward to contact you.
Will you please drop me a mail?
What’s up, I wish for to subscribe for this weblog to obtain hottest updates, therefore
where can i do it please help.
Everything is very open with a really clear description of the issues.
It was really informative. Your site is very useful. Thank you for sharing!
Excellent way of explaining, and fastidious article to obtain data
about my presentation subject matter, which i am going to deliver in university.
Hello, I check your new stuff daily. Your writing style is awesome, keep
it up!
You have made some decent points there. I looked on the net for additional information about the issue and found most people will
go along with your views on this website.
I used to be able to find good advice from your content.
I could not refrain from commenting. Perfectly written!
If you wish for to improve your familiarity only keep visiting
this web page and be updated with the latest news update posted here.
Hello there I am so grateful I found your webpage, I really found you
by error, while I was browsing on Google for something else, Anyways I am
here now and would just like to say cheers for a marvelous post and a all
round interesting blog (I also love the theme/design),
I don’t have time to read it all at the moment but I have book-marked it and also added in your RSS
feeds, so when I have time I will be back to read more,
Please do keep up the excellent job.
My relatives always say that I am wasting my time
here at net, however I know I am getting familiarity all
the time by reading thes good articles or reviews.
Ahaa, its fastidious discussion concerning this post here
at this website, I have read all that, so at
this time me also commenting here.
If you are going for finest contents like me, only go to see this web site
all the time as it gives quality contents,
thanks
Hey there! I just wanted to ask if you ever have any problems with hackers?
My last blog (wordpress) was hacked and I ended up losing months of hard work
due to no data backup. Do you have any solutions to prevent hackers?
Your way of explaining the whole thing in this article is in fact
nice, every one be capable of effortlessly be aware of it, Thanks a lot.
Good day! This is kind of off topic but I need some guidance from
an established blog. Is it hard to set up your own blog?
I’m not very techincal but I can figure things out pretty
fast. I’m thinking about making my own but I’m not sure where to begin. Do you have any
tips or suggestions? Appreciate it
Hello i am kavin, its my first occasion to commenting anyplace, when i read this article i thought i could also make comment
due to this brilliant paragraph.
I really love your site.. Great colors & theme. Did you create this site yourself?
Please reply back as I’m hoping to create my own personal site and would love to know where
you got this from or just what the theme is called.
Thanks!
I was curious if you ever considered changing the layout of your site?
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 two images.
Maybe you could space it out better?
Yesterday, while I was at work, my sister stole my iPad and tested to see if it can survive a 25 foot drop, just so she
can be a youtube sensation. My iPad is now
destroyed and she has 83 views. I know this is completely off topic but I
had to share it with someone!
Hello, yeah this post is actually fastidious and I have learned lot of things from it concerning blogging.
thanks.
I pay a quick visit everyday some web sites and sites to read articles or reviews, but this webpage presents feature based writing.
Appreciating the time and energy you put into your blog and in depth
information you present. It’s great to come across a blog every once in a while that isn’t the same out
of date rehashed information. Excellent read! I’ve saved your site
and I’m including your RSS feeds to my Google account.
Having read this I believed it was extremely informative.
I appreciate you finding the time and effort to put this article together.
I once again find myself spending way too much time both reading and posting comments.
But so what, it was still worth it!
I simply couldn’t depart your web site before suggesting that I extremely loved the usual information a person provide for your guests?
Is gonna be back incessantly in order to inspect new posts
Hmm is anyone else encountering problems with the pictures on this blog loading?
I’m trying to figure out if its a problem on my end or if it’s the
blog. Any responses would be greatly appreciated.
This piece of writing will assist the internet people for setting up new web site or even a blog from start to end.
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 several e-mails with the same comment.
Is there any way you can remove me from that service?
Cheers!
Here is my blog – SEO Cost
Thank you for any other fantastic post. Where else could anyone get
that type of info in such an ideal manner of writing? I have a
presentation subsequent week, and I am on the look for
such info.
My web site … pokerpulsa128.xyz
Howdy, i read your blog occasionally and i own a similar one and i was just
curious if you get a lot of spam remarks? If so how
do you stop it, any plugin or anything you can advise?
I get so much lately it’s driving me mad so any assistance is very much appreciated.
I was recommended this blog by my cousin. I’m not sure whether this post is written by him
as no one else know such detailed about my difficulty. You are incredible!
Thanks!
I know this if off topic but I’m looking into
starting my own blog and was wondering what all is needed to get set up?
I’m assuming having a blog like yours would cost a pretty penny?
I’m not very web savvy so I’m not 100% positive. Any tips or advice would be greatly appreciated.
Appreciate it
Amazing! Its truly amazing post, I have got much clear idea on the topic
of from this piece of writing.
Peculiar article, totally what I was looking for.
What’s up colleagues, how is the whole thing, and what you wish for to say on the topic of this post, in my view its really amazing for me.
Here is my web site: idn live casino
Apprecіate it for heoping οut, fantastic info.
My site: inlägg
I used to be suggested this website by way of my cousin. I am
no longer certain whether this submit is written by
him as no one else recognize such exact about my trouble.
You are wonderful! Thanks!
Hi this is somewhat of off topic but I was wanting
to know if blogs use WYSIWYG editors or if you have to manually code
with HTML. I’m starting a blog soon but have no coding know-how
so I wanted to get advice from someone with experience.
Any help would be greatly appreciated!