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!
Thank you for the auspicious writeup. It in fact
was a amusement account it. Look advanced to far added agreeable from you!
However, how can we communicate?
important review. On top of that visit this excellent site
to be aware of slot pulsa tanpa potongan. These pages has received good reputation having slot pulsa video games competition in Dalam negeri.
Generally there tend to be many amazing promos in case
you join at this point.
I don’t even know how I ended up here, but I thought
this post was good. I do not know who you are but definitely you are
going to a famous blogger if you aren’t already 😉 Cheers!
Great blog right here! Also your website so much up fast!
What web host are you the use of? Can I am getting your associate hyperlink for your host?
I desire my web site loaded up as fast as yours lol
Write more, thats all I have to say. Literally, it seems as though you
relied on the video to make your point. You definitely know what youre talking about, why throw away your intelligence on just posting videos to your site
when you could be giving us something informative to read?
The College of Education delivers access to SoE students and alumni.
Heere is my webpage; 레이디알바
What a material of un-ambiguity and preserveness of precious experience on the topic of unpredicted emotions.
You should take part in a contest for one of the greatest
websites on the web. I’m going to highly recommend this web site!
Unquestionably consider that that you said. Your favorite
reason appeared to be on the net the simplest factor to
take into accout of. I say to you, I definitely get irked at the same time as other people consider concerns that they plainly do not know about.
You controlled to hit the nail upon the top and also defined out the entire thing with no need
side-effects , other people could take a signal. Will probably
be back to get more. Thank you
You could definitely see your skills in the work you write.
The arena hopes for even more passionate writers
like you who aren’t afraid to say how they believe.
All the time follow your heart.
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 definitely you are going to
a famous blogger if you aren’t already ;
) Cheers!
of course like your web-site but you have to test the spelling on quite a few
of your posts. Several of them are rife with spelling issues and I to find it very troublesome to inform the truth on the other hand I will surely come again again.
Very great post. I simply stumbled upon your blog and wished to mention that I’ve truly enjoyed surfing around your blog posts.
After all I will be subscribing for your rss
feed and I hope you write once more soon!
At this time I am ready to do my breakfast, after having my breakfast
coming over again to read other news.
I’ll immediately seize your rss feed as I can not
to find your e-mail subscription hyperlink or e-newsletter service.
Do you have any? Kindly let me recognise in order that I could subscribe.
Thanks.
Thanks for finally writing about > “Plain Vanilla” Angel
Structure – Phil Strazzulla's Blog < Liked it!
Wow that was unusual. I just wrote an very long comment but after I clicked
submit my comment didn’t appear. Grrrr… well I’m not writing all that over again. Regardless, just
wanted to say fantastic blog!
Pretty component to content. I just stumbled upon your weblog and
in accession capital to assert that I get in fact enjoyed account your blog posts.
Anyway I’ll be subscribing in your augment or even I success you get right of entry to persistently fast.
This paragraph will assist the internet viewers for setting up new website or even a weblog from start to end.
I think this is one of the most important
info for me. And i am glad reading your article.
But wanna remark on some general things, The website style is wonderful, the articles
is really great : D. Good job, cheers
crucial review. On top of that visit infamous site to
use agen slot deposit pulsa. The next extraordinary site has received status from the comfort of game slot casino game enthusiasts in Negara sendiri.
Generally there are several useful promos inside event you join at this time.
Hi there! Someone in my Myspace group shared this site with us so
I came to give it a look. I’m definitely enjoying the information. I’m book-marking and will be tweeting this to my
followers! Fantastic blog and excellent design and style.
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 emails with the
same comment. Is there any way you can remove me
from that service? Many thanks!
Thanks for any other informative site. The place else
could I get that type of information written in such an ideal
means? I’ve a project that I’m just now working on, and I’ve been on the glance out for such information.
I really like your blog.. very nice colors & theme. Did
you make this website yourself or did you hire someone to
do it for you? Plz respond as I’m looking to create my own blog
and would like to find out where u got this from.
thanks a lot
We are a group of volunteers and opening a new scheme in our community.
Your site provided us with helpful information to work on. You’ve performed a formidable activity and our whole group will probably be thankful to you.
These are in fact great ideas in concerning blogging.
You have touched some good things here. Any way keep up wrinting.
Heya i’m for the first time here. I came across
this board and I find It really useful & it helped me out a lot.
I hope to give something back and help others like you helped me.
I’m really loving the theme/design of your website. Do you ever run into any browser
compatibility issues? A couple of my blog readers have complained about my blog not working correctly in Explorer but
looks great in Firefox. Do you have any suggestions to help fix this issue?
I was recommended this blog by my cousin. I am not sure whether this post is written by him as no one
else know such detailed about my trouble. You’re incredible!
Thanks!
This is a topic that is near to my heart… Best wishes! Exactly where are
your contact details though?
Great beat ! I would like to apprentice at the same
time as you amend your website, how can i subscribe
for a weblog site? The account helped me a acceptable deal.
I were a little bit acquainted of this your broadcast offered brilliant
clear idea
This blog was… how do you say it? Relevant!! Finally I have
found something that helped me. Appreciate it!
It’s a shame you don’t have a donate button! I’d without a doubt donate
to this outstanding blog! I guess for now i’ll settle for
bookmarking and adding your RSS feed to my Google account.
I look forward to new updates and will share this site with my Facebook group.
Chat soon!
It’s a pity you don’t have a donate button! I’d definitely donate to this fantastic
blog! I suppose for now i’ll settle for book-marking
and adding your RSS feed to my Google account.
I look forward to new updates and will share this website with my Facebook group.
Talk soon!
Thank you for the good writeup. It in fact was once a enjoyment account
it. Look complicated to more introduced agreeable from you!
By the way, how can we keep in touch?
Does your website have a contact page? I’m having a tough time locating it but, I’d
like to shoot you an e-mail. I’ve got some ideas for your blog you might be interested in hearing.
Either way, great blog and I look forward to
seeing it expand over time.
Hi there just wanted to give you a quick heads up and let you know a
few of the pictures aren’t loading correctly. I’m not sure why but I think its a linking issue.
I’ve tried it in two different web browsers and both show the same outcome.
We’re a group of volunteers and opening a new scheme in our community.
Your website provided us with valuable information to work on. You’ve done an impressive job and our entire community will be grateful to
you. http://australia-time.com
I am extremely impressed with your writing skills as well as with the layout on your blog.
Is this a paid theme or did you modify it yourself?
Either way keep up the excellent quality writing, it’s rare to see a
nice blog like this one these days.
Hangs from the necklace chain or cord. Necklace measurements
are basically chain measurements. In keeping with the
ranger who was our guide, the yellow flowers to the appropriate are sawtooth sunflower
(Helianthus grosseserratus). For these of you
who like a inexperienced ambiance with a soccer area-sized house appropriate for
your loved ones picnic, dining space, lake pool,
and elevated gym, Parc Central Residences is the
appropriate place. Parc Central Residences EC is categorized as a good house with luxurious appears to
be like, accommodating your family wants with branded furnishings and fittings,
making you extra comfortable. One thing that individuals simply
don’t realize when they resolve to take their home business on-line is that there’s a lot extra to it than meets
the attention. Viable seed in a given lot. The seed bed needs to be
firm, but not solid. Avoid planting the seed too deep. Plants grow waist high or more, with deep inexperienced leaves and tall seed stalks.
Pure live seed is the proportion of pure. Plant at a fee of seven pounds pure dwell seed to the acre.
Big bluestem (Andropogon gerardii), usually more than 2 metres (6.5 toes) tall, is the characteristic plant species of the North American tallgrass prairie.
Great website you have here but I was wondering if you knew of any discussion boards that cover the same topics discussed here?
I’d really love to be a part of group where I can get opinions from other experienced people that share the same interest.
If you have any recommendations, please let me know.
Many thanks!
A person essentially assist to make significantly posts I might state.
This is the very first time I frequented your web page
and so far? I surprised with the research you made to create this particular put up incredible.
Fantastic activity!
Good write-up. I certainly love this site. Keep it up!
Wow, that’s what I was searching for, what a information! existing here at this weblog, thanks admin of this website.
Wow that was odd. 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. Anyway, just wanted to say great blog!
Attractive component of content. I just stumbled upon your website and in accession capital to claim that I acquire actually loved account your weblog
posts. Anyway I’ll be subscribing for your feeds or even I fulfillment you
get admission to consistently quickly.
I’m gone to say to my little brother, that he should also go to see this
webpage on regular basis to take updated from most up-to-date gossip.
You’ve made some decent points there. I checked on the internet for additional information about the issue and found most people will go along with your views on this site.
I don’t even understand how I stopped up right here, however I believed this put up was
once great. I do not recognise who you are however certainly
you are going to a well-known blogger should you are not already.
Cheers!