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!
Heya i’m for the primary time here. I found this board and I find It really helpful &
it helped me out a lot. I’m hoping to offer one thing back and aid others such as you helped me.
What a material of un-ambiguity and preserveness
of precious know-how about unpredicted feelings.
Also visit my web site – judi deposit pulsa
There is certainly a great deal to find out about this subject.
I really like all of the points you have made.
Our bills vary from credit card payments, mortgages, phones, and utility payments.
Fundamentally, loan issuers would come to their own money inn case you don’t
make payments on time. Each collection adds to a credit report
and can cripple your loan negotiation capability. In the most recent FICO models, pwid collections will not
damage your score, however, outstanding ones
certainly will. If one of your account goes into
collection, your credit score plummets depending on a few components.
If your score is significantly high, you are going to lose more things than a person with a handful of points.
Should you skip a payment, your creditor would report it
to the agencies as”latepayment” However, if you fail to pay penalties or bring your accounts to status,
you may experience a collection. Immediately you
experience a set; your credit rating would fall drastically.
Resdolving a set is a painstaking process, hence making timsly payments
is always an perfect way.
Look into my site Credit Tricks
Great post. I was checking continuously this weblog and I am impressed!
Extremely helpful info specifically the ultimate phase 🙂 I deal with such info much.
I used to be seeking this certain information for a very lengthy time.
Thanks and best of luck.
Thanks on your marvelous posting! I genuinely enjoyed
reading it, you will be a great author.I will ensure that I bookmark
your blog and may come back in the foreseeable future. I want to encourage you to definitely continue your great job, have a nice afternoon!
Hi my friend! I want to say that this post is awesome, nice written and
include almost all vital infos. I’d like to peer more posts like
this .
This is very interesting, You are an excessively professional blogger.
I’ve joined your rss feed and look forward to in quest of extra of your wonderful post.
Additionally, I have shared your website in my social networks
It’s going to be ending of mine day, however before end I am reading
this wonderful post to improve my know-how.
I’m pretty pleased to find this web site. I want to to thank
you for ones time just for this wonderful read!! I definitely enjoyed every bit of it and I have you
saved as a favorite to look at new stuff on your blog.
It’s very straightforward too find out any matter on web as compared to textbooks, as I found this post
at tuis website.
Have a look at my page; Lashawnda
Hey! I know this is kinda off topic but I’d figured I’d ask.
Would you be interested in trading links or maybe guest authoring a blog article or vice-versa?
My website covers a lot of the same subjects as yours and I think we could
greatly benefit from each other. If you’re interested
feel free to send me an e-mail. I look forward to hearing from you!
Wonderful blog by the way!
You are so cool! I do not believe I have read a single thing like this before.
So nice to find someone with original thoughts on this issue.
Seriously.. thank you for starting this up. This website is something
that is required on the web, someone with a little originality!
This piece of writing is truly a good one it helps new the web visitors, who are wishing
in favor of blogging.
Hi there everyone, it’s my first pay a visit at this website, and piece of writing is genuinely fruitful in support of me, keep up posting these types of articles.
Howdy! Do you know if thbey make any plugins too help
with Search Engine Optimization? I’m trying
too get my blog to rnk for some targeted keywords but I’m nnot seeing very
good results. If you know of any please share. Appreciate it!
Hi there to every one, because I am genuinely keen of reading this webpage’s post to be updated regularly.
It contains fastidious material.
It’s impressive that you are getting thoughts from this post as well as from our discussion made at this time.
Greetings! I know this is kinda off topic but I was wondering which blog platform are you
using for this site? I’m getting sick and
tired of WordPress because I’ve had issues with hackers and I’m looking at options for another platform.
I would be fantastic if you could point me in the direction of a good platform.
Valuable info. Lucky me I discovered your web site by accident,
and I am stunned why this twist of fate did not came about in advance!
I bookmarked it.
Howdy! I know this is somewhat off topic but I was wondering if you knew
where I could find a captcha plugin for my comment form?
I’m using the same blog platform as yours and I’m having difficulty
finding one? Thanks a lot!
Hi there it’s me, I am also visiting this web site daily, this web page is actually good
and the users are truly sharing pleasant thoughts.
Somebody necessarily lend a hand to make significantly posts I’d
state. That is the very first time I frequented your web
page and thus far? I surprised with the analysis you made to make this particular put up incredible.
Fantastic process!
Great blog you have here but I was curious about if you knew of
any community forums that cover the same topics talked about here?
I’d really like to be a part of community where I can get comments from other knowledgeable individuals that share
the same interest. If you have any suggestions, please let me know.
Cheers!
I have read a few excellent stuff here. Certainly value bookmarking for revisiting.
I surprise how much effort you place to make such a
wonderful informative web site.
Just wish to say your article is as surprising.
The clearness in your publish is simply cool and i can think you’re an expert on this subject.
Fine together with your permission let me to clutch
your feed to keep up to date with drawing
close post. Thanks 1,000,000 and please continue the gratifying work.
I am sure this post has touched all the internet people, its
really really pleasant piece of writing on building up new web site. http://snooker-history.com
My brother recommended I might like this web
site. He was entirely right. This post truly made my
day. You cann’t imagine simply how much time I had spent for this info!
Thanks!
wyndwalo df76b833ed https://www.kaggle.com/tidiflerent/iso-1101-pdf
Definitely believe that which you stated. Your favourite reason seemed to be at the
net the easiest thing to have in mind of. I say to you,
I definitely get irked whilst other folks think about concerns that they plainly don’t realize about.
You managed to hit the nail upon the top as well as outlined out the whole
thing without having side-effects , people could
take a signal. Will likely be again to get more. Thank you
What’s up to every one, the contents present at this web page
are truly remarkable for people experience, well, keep up the good work fellows.
Hello just wanted to give you a quick heads up. The text in your post seem to be running off the screen in Ie.
I’m not sure if this is a formatting issue or something to do with browser compatibility but I figured
I’d post to let you know. The design and style look great though!
Hope you get the issue resolved soon. Many thanks
Wonderful blog! I found it while surfing around on Yahoo News.
Do you have any suggestions on how to get listed in Yahoo News?
I’ve been trying for a while but I never seem to
get there! Thank you
Great post. I’m dealing with a few of these issues as well..
There is definately a lot to learn about this subject.
I like all the points you have made.
Fantastic beat ! I would like to apprentice while you
amend your site, how can i subscribe for a blog web site?
The account helped me a acceptable deal. I had been a little bit
acquainted of this your broadcast offered bright clear concept
It’s very effortless to find out any matter on web as compared to textbooks, as I found this article at this web
site.
Thanks for your marvelous posting! I seriously enjoyed reading it,
you happen to be a great author.I will ensure
that I bookmark your blog and will often come back sometime soon. I want to encourage that you continue your great writing, have a
nice afternoon!
dfg
These are genuinely fantastic ideas in concerning blogging.
You have touched some nice factors here. Any way keep
up wrinting.
After I originally commented I seem to have clicked the -Notify me when new comments are
added- checkbox and from now on each time a comment is added I get 4 emails with the same comment.
Perhaps there is a means you can remove me from that service?
Thanks a lot!
I think that what you posted made a bunch of sense.
But, what about this? what if you added a little content?
I mean, I don’t wish to tell you how to run your blog, but suppose you added a title that grabbed a
person’s attention? I mean “Plain Vanilla” Angel Structure – Phil Strazzulla's Blog
is a little vanilla. You could look at Yahoo’s home page and watch how they create article titles to get
viewers to click. You might add a video or a pic or two to
get people interested about what you’ve written. In my opinion,
it might make your posts a little livelier.
warshad df76b833ed https://www.kaggle.com/raclihapour/webharvy-zip
Its like you read my mind! You appear 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 little bit, but instead of that,
this is fantastic blog. An excellent read. I’ll definitely be back.
Piece of writing writing is also a fun, if you be familiar with then you can write if not it is difficult to write.
What’s Taking place i’m new to this, I stumbled upon this I’ve found It positively helpful and it has aided me out loads.
I am hoping to give a contribution & help other customers like its helped me.
Great job.
Hi! I realize this is sort of off-topic but I needed to ask.
Does managing a well-established website such as yours take a lot of work?
I am brand new to writing a blog but I do write in my diary
every day. I’d like to start a blog so I can easily share my own experience and feelings
online. Please let me know if you have any suggestions or tips for brand new aspiring blog owners.
Appreciate it!
My partner and I absolutely love your blog and find most of
your post’s to be precisely what I’m looking for.
Would you offer guest writers to write content available
for you? I wouldn’t mind publishing a post or elaborating
on a number of the subjects you write about here. Again, awesome
weblog!
Hi, every time i used to check web site posts here early in the morning, as i love to learn more and more.
I’ve learn some just right stuff here. Certainly value bookmarking for revisiting.
I surprise how a lot effort you set to make this kind of wonderful
informative site.
whoah this weblog is magnificent i like
reading your articles. Keep up the great work!
You realize, lots of individuals are hunting around for this info,
you can aid them greatly.