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 great that you are getting thoughts from this article
as well as from our argument made at this time.
What a stuff of un-ambiguity and preserveness
of valuable familiarity concerning unexpected emotions.
It’s the best time to make some plans for the
future and it is time to be happy. I have read this post and
if I could I desire to suggest you some interesting things or tips.
Perhaps you can write next articles referring to this article.
I want to read even more things about it!
When I originally commented I appear to have clicked the -Notify me when new comments are added- checkbox and now whenever
a comment is added I get 4 emails with the exact same comment.
There has to be a way you can remove me from that service? Cheers!
FI
According to a release, the last winning ticket
for a Powerball jackpot wass sold Sept. 16, 2020, in New York.
Look at my site :: 파워볼분석기
I do agree with all the ideas you’ve introduced
in your post. They’re very convincing and can certainly work.
Still, the posts are too short for newbies. May you please lengthen them a bit from
next time? Thanks for the post.
I’m not that much of a internet reader to be honest but your sites really nice,
keep it up! I’ll go ahead and bookmark your website to come
back in the future. Cheers
Hello, I check your blogs daily. Your writing style is witty, keep up the good
work!
I don’t even know how I ended up here, but I thought this post was good.
I don’t know who you are but certainly you’re going to
a famous blogger if you aren’t already 😉 Cheers!
Having read this I believed it was very enlightening.
I appreciate you taking the time and effort to put this content
together. I once again find myself spending a significant
amount of time both reading and posting comments.
But so what, it was still worth it!
You need to take part in a contest for one of the greatest blogs online.
I will highly recommend this web site!
Hey there! Do you know if they make any plugins to assist with
Search Engine Optimization? I’m trying to get my blog to rank for some targeted keywords but I’m not seeing very good success.
If you know of any please share. Many thanks!
This info is worth everyone’s attention. Where can I find out more?
Very great post. I just stumbled upon your weblog and wanted to say that I have really loved browsing your
weblog posts. After all I will be subscribing
on your rss feed and I am hoping you write again soon!
Nice answer back in return of this query with real arguments and telling
the whole thing on the topic of that.
I am regular reader, how are you everybody? This post
posted at this web page is genuinely good.
You really make it seem so easy with your presentation but I find this topic to
be really something that I think I would never understand.
It seems too complicated and extremely broad for me.
I am looking forward for your next post, I will try to get the hang of it!
I constantly emailed this webpage post page to all my associates,
for the reason that if like to read it after that my friends
will too.
Also visit my website :: s128
interesting review. Also visit my own, personal, personal site to coach yourself game slot
online. These pages has received information from
the comfort of slot pulsa gambling persons in Indonesia.
Generally there are generally several appealing promos by
means of chance people join at this point.
An outstanding share! I have just forwarded this
onto a coworker who has been conducting a little homework on this.
And he actually ordered me lunch because I discovered it for him…
lol. So let me reword this…. Thank YOU for the meal!! But yeah, thanx for spending
some time to talk about this subject here on your web page.
I wanted to thank you for this fantastic read!! I absolutely enjoyed every little bit of it.
I’ve got you bookmarked to check out new things you post…
Hey are using WordPress for your site platform? I’m new
to the blog world but I’m trying to get started and create my own. Do you require any html coding
expertise to make your own blog? Any help would be really appreciated!
Hi there, just became alert to your blog through Google, and found that
it’s truly informative. I’m gonna watch out for brussels.
I’ll appreciate if you continue this in future.
A lot of people will be benefited from your writing.
Cheers!
Can you tell us more about this? I’d love to find out some additional information.
Hi there, just became alert to your blog through Google, and found that it’s really informative.
I am going to watch out for brussels. I will appreciate if you continue this in future.
Many people will be benefited from your writing.
Cheers!
I every time used to read piece of writing in news papers but
now as I am a user of web thus from now I am using net for
articles or reviews, thanks to web.
Hello, i believe that i noticed you visited my web site thus i
came to go back the prefer?.I’m attempting to in finding issues to improve
my site!I suppose its adequate to use some of your concepts!!
Peculiar article, totally what I needed.
Asking questions are in fact fastidious thing if you are not understanding something fully, however this piece of writing provides good understanding yet.
I constantly spent my half an hour to read this webpage’s articles or reviews all the time along with a
cup of coffee.
Hi! I’ve been reading your web site for some time now and finally got the courage to go ahead and give you a shout out from
Atascocita Tx! Just wanted to mention keep up the excellent work!
Do you mind if I quote a few of your posts as long
as I provide credit and sources back to your webpage?
My blog site is in the very same area of interest as
yours and my visitors would definitely benefit from some of the information you provide here.
Please let me know if this ok with you. Thank you!
Hi, i read your blog occasionally and i own a similar one and
i was just wondering if you get a lot of spam remarks?
If so how do you protect against it, any plugin or anything you can advise?
I get so much lately it’s driving me insane so any support is very much appreciated.
Really no matter if someone doesn’t be aware
of afterward its up to other users that they
will help, so here it happens.
After going over a handful of the blog posts on your website, I really appreciate your technique of blogging.
I saved it to my bookmark website list and will be checking back soon. Please visit my web site as well and tell
me what you think.
If you would like to increase your experience simply keep visiting this website
and be updated with the latest gossip posted here.
Hey there, You have done an incredible job. I’ll definitely digg it
and personally recommend to my friends. I’m sure
they will be benefited from this site.
Hi there, its pleasant piece of writing regarding media print,
we all be aware of media is a wonderful source of data.
Touche. Sound arguments. Keep up the great spirit.
Hello there, I found your website by way of Google while looking for a related subject, your website got here up, it seems good.
I’ve bookmarked it in my google bookmarks.
Hi there, just changed into alert to your blog via Google, and
found that it’s truly informative. I am gonna be careful for brussels.
I’ll appreciate if you happen to continue this in future.
Numerous other folks can be benefited from your writing.
Cheers!
Yes! Finally something about aq hotel.
Paragraph writing is also a excitement, if you be familiar with afterward you can write otherwise it is complex to write.
If you desire to get a great deal from this post then you have to apply such techniques to your won website.
I relish, cause I discovered just what I used to be looking for.
You have ended my 4 day long hunt! God Bless you man. Have a nice day.
Bye
Hi, i think that i saw you visited my website so i came to
“return the favorâ€.I’m trying to find things to enhance my web site!I suppose its ok to use
a few of your ideas!!
Hey there! This post couldn’t be written any better! Reading through this post reminds me of my previous room mate!
He always kept talking about this. I will
forward this article to him. Pretty sure he will have a good read.
Many thanks for sharing!
We stumbled over here from a different website and thought I may as well check things
out. I like what I see so i am just following you. Look forward to checking out your
web page yet again.
I think the admin of this website is in fact working hard for his website, since
here every information is quality based data.
my web blog: SEO Service Pricing
Its like you read my mind! You seem to know so much about
this, like you wrote the book in it or something. I think that you could
do with a few pics to drive the message home a bit, but other than that, this is excellent blog.
An excellent read. I’ll certainly be back.