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!
For some listeners, the benefits of 432 Hz music transcend
an experience of bodily relaxation and emotional properly-being.
If folks have a greater experience listening to music at 432
Hz then that is nice for them!
It is perfect time to make some plans for the future and it is time to be happy.
I’ve read this post and if I could I want to suggest
you some interesting things or advice. Perhaps you can write next articles referring to this article.
I desire to read more things about it!
Hello, i feel that i noticed you visited my website so i
came to return the want?.I’m trying to in finding things to
improve my website!I suppose its good enough to make use of a few of your ideas!!
Thank you for some other informative website. Where else may I get that type of info written in such
a perfect method? I’ve a project that I’m simply now working on,
and I have been at the glance out for such information.
Fine way of explaining, and fastidious article to take data concerning my presentation subject, which i am going to deliver in college.
Nice post. I learn something totally new and challenging on blogs I stumbleupon every day.
It will always be interesting to read articles from other
writers and use a little something from their web
sites.
Hello! I realize this is somewhat off-topic however
I needed to ask. Does running a well-established blog such as yours
require a massive amount work? I am completely new to running a blog however I do write
in my diary daily. I’d like to start a blog so
I can share my personal experience and feelings online. Please let me know if you have any ideas or tips for brand new aspiring bloggers.
Thankyou!
Also visit my blog post: CáCh LàM TrâN ChâU đườNg đEn
Hello, I think your site might be having browser compatibility issues.
When I look at your website in Safari, it looks fine but when opening in Internet Explorer, it has
some overlapping. I just wanted to give you a quick heads up!
Other then that, fantastic blog!
We absolutely love your blog and find most of your post’s to be just what I’m looking for.
Does one offer guest writers to write content for you?
I wouldn’t mind composing a post or elaborating on a number of the subjects you write with
regards to here. Again, awesome weblog!
I truly love your blog.. Excellent colors & theme. Did you make this web site
yourself? Please reply back as I’m wanting to create my very own site and would like to find out where you got this from or what the theme is called.
Many thanks!
It’s in poіnt օf fact ɑ ɡreat and ᥙseful piece of info.
І’m glad that ʏou јust shared thіѕ helpful info ᴡith
us. Please keеp us informed ⅼike thiѕ. Thanks foг sharing.
Hello, after reading this amazing post i am as well glad to
share my familiarity here with mates.
This site was… how do I say it? Relevant!! Finally I’ve found something
that helped me. Thank you!
It’s hard tto find educated people on this topic, however, you sound
like you know what you’re talking about! Thanks
Feel free to visit my page CáCh LàM BáNh GốI
I will right away take hold of your rss as I can not in finding your email subscription link or
e-newsletter service. Do you’ve any? Please permit me understand so that
I could subscribe. Thanks.
With havin so much content do you ever run into any issues of plagorism or copyright violation? My website has a lot of exclusive content I’ve either authored myself or outsourced but it seems a lot of it is popping
it up all over the web without my permission. Do you know any ways to help
reduce content from being ripped off? I’d certainly appreciate
it.
You can stroll away whenever you want and that lengthy ride from the casino
is now just a quick stroll from your couch tto kitchen.
Here iss my web-site; mgm online casino
The thbird $1 million vaccination winner was Audrey Chavous,
an 18-year-old who iis arranging to go to college at Fayetteville Stste in the Fall.
my web sige :: 파워볼
It’s remarkable to pay a visit this website and reading the
views of all friends about this piece of writing, while I am also eager
of getting experience.
I do not even know how I ended up here, but I thought this
post was great. I do not know who you are but definitely you
are going to a famous blogger if you are
not already 😉 Cheers!
If some one needs to be updated with newest technologies therefore he must be pay a visit this web
site and be up to date all the time.
I am not sure where you are getting your information, but great topic.
I needs to spend some time learning much more or understanding more.
Thanks for excellent info I was looking for this information for my mission.
$40 $20 $16 $12 $8 General odds of winning a Powerball prize are 1 in 24.9.
Alsoo visit my weeb blog: 실시간파워볼
سلام ، در این مطلب از سایت اسنپ کلاس میخواهیم مراکز بینایی سنجی اصفهان را بررسی کنیم .
محله های مختلف اصفهان یعنی حکیم نظامی ،
ملک شهر ، جی ، بهارستان و سایر محله ها دارای بینایی سنجی های مختلفی هستند که بهترین مرکز
بینایی سنجی در اصفهان موسسه گوانجی است .
برای دریافت اطلاعاتبیشتر و تعیین نمره عینک خود در سریع ترین زمان ممکن زیر نظر بهترین متخصص بینایی سنجی در اصفهان و بهترین اپتومتریست در
اصفهان تماس بگیرید .
Today, I went to the beach front with my kids. I found
a sea shell and gave it to my 4 year old daughter and said
“You can hear the ocean if you put this to your ear.” She placed the
shell to her ear and screamed. There was a hermit crab inside and it pinched her ear.
She never wants to go back! LoL I know this is completely off topic but I had to tell someone!
What i do not realize is in truth how you’re not really a lot more
neatly-liked than you might be right now. You’re very intelligent.
You already know therefore significantly on the subject of this subject, made me for my part imagine it from a lot of various angles.
Its like women and men aren’t interested except it’s one thing to accomplish with Girl gaga!
Your own stuffs nice. Always handle it up!
Wonderful items from you, man. I have remember your
stuff prior to and you’re just extremely wonderful.
I really like what you’ve acquired right here, really like what you’re
stating and the way wherein you are saying it. You are making it enjoyable and you still care for to stay it wise.
I can’t wait to read much more from you. That is really
a terrific website.
Thіs іs my first tіme go to sеe аt һere and i am actually impressed to read all at
ɑlone ⲣlace.
I’m curious to find out what blog system you have been utilizing?
I’m experiencing some small security problems with my latest website and I
would like to find something more safe. Do you have any solutions?
Great blog! Is your theme custom made or did you download it from somewhere?
A theme like yours with a few simple adjustements would really make
my blog shine. Please let me know where you got your design. Bless you
Here is my webpage; aduayamfilipina.com
Greetings! Very useful advice in this particular post! It is the little
changes that will make the largest changes. Many thanks for sharing!
Just wish to say your article is as surprising.
The clarity in your post is simply great and i could assume you are an expert on this
subject. Fine with your permission allow me to grab your feed to keep up to date with forthcoming
post. Thanks a million and please continue the rewarding work.
Hey! I just wanted to ask if you ever have any trouble 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 methods to prevent hackers?
Feel free to visit my blog :: s128 apk
Howdy just wanted to give you a brief heads up and
let you know a few of the pictures aren’t loading properly.
I’m not sure why but I think its a linking issue.
I’ve tried it in two different browsers and both show the same results.
I’ve read a few excellent stuff here. Certainly value bookmarking for revisiting.
I surprise how much effort you place to create this
sort of magnificent informative website.
So, pik one of ourr suggestions, and it can develop into your go-to playing site.
Here is my web site online casino real money
Having read this I thought it was extremely enlightening.
I appreciate you finding the time and energy to put
this short article together. I once again find myself personally spending way too much
time both reading and posting comments. But so what, it was still worth it!
An impressive share! I’ve just forwarded this onto a
coworker who was conducting a little research on this.
And he in fact bought me dinner due to the fact that I
stumbled upon it for him… lol. So let me reword
this…. Thanks for the meal!! But yeah, thanks for spending time to talk about
this topic here on your site.
I think the admin of this site is in fact working hard in favor of his web site, because here
every data is quality based data.
Hey there! This post couldn’t be written any
better! Reading through this post reminds me of my good old room
mate! He always kept talking about this. I will forward this post to him.
Pretty sure he will have a good read. Many thanks for sharing!
Whoa! This blog looks just like my old one! It’s on a completely different
subject but it has pretty much the same layout
and design. Excellent choice of colors!
Its like you learn my thoughts! You appear to understand a lot about this, like you wrote the book in it or something.
I believe that you could do with a few p.c. to pressure the message house a little bit, however other than that, that
is magnificent blog. A great read. I’ll definitely be back.
We will teach you how to earn $ 7000 per hour.
Why? We will profit from your profit.https://go.binaryoption.ae/FmUKhe
Have you ever considered about adding a little bit more than just your articles?
I mean, what you say is valuable and everything. But just
imagine if you added some great photos or videos to give your posts more, “pop”!
Your content is excellent but with pics and video clips,
this website could definitely be one of the greatest in its field.
Wonderful blog!
This blog was… how do I say it? Relevant!! Finally I’ve found something that helped me.
Kudos!
Wow that was strange. I just wrote an extremely long comment but after I clicked
submit my comment didn’t show up. Grrrr… well I’m not writing all that over again. Regardless,
just wanted to say great blog!
Hey there! This is kind of off topic but I need some
guidance from an established blog. Is it tough to set up your own blog?
I’m not very techincal but I can figure things out pretty quick.
I’m thinking about creating my own but I’m
not sure where to start. Do you have any ideas or suggestions?
Appreciate it
I simply couldn’t leave your web site prior to suggesting that I extremely loved the
usual information an individual provide for your visitors?
Is going to be back often in order to check outt new
posts
webpage
Hi there I am so glad I found your blog page, I really found you by error, while I was researching on Askjeeve for something else, Nonetheless I am here now and would
just like to say thank you 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 saved it and also added your RSS feeds, so when I have
time I will be back to read a great deal more, Please do keep up the great work.
Thiss site certainly has all of the info I wanted about this subject and didn’t knoww who to ask.
Affiliate program site affiliate pograms for casinos