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!
Hi there, everything is going perfectly here and ofcourse every one
is sharing data, that’s in fact good, keep up writing.
Howdy! I just want to offer you a huge thumbs up for your
excellent info you have right here on this post. I’ll be coming back to your
web site for more soon.
I am in fact pleased to glance at this blog posts which includes lots of
valuable data, thanks for providing these data.
If you desire to take a great deal from this post then you have to apply such methods to your won blog.
Hi everyone, it’s my first visit at this website,
and article is truly fruitful for me, keep up posting these types of posts.
I every time emailed this web site post page to all my associates, since
if like to read it next my links will too.
I’m extremely inspired along with your writing talents as well as with
the structure on your weblog. Is that this a paid subject matter or did you modify it yourself?
Either way stay up the excellent quality writing, it’s rare to look a great blog like
this one today..
Thanks , I have just been looking for info approximately this subject for a while and yours is the greatest I’ve came upon so far.
However, what concerning the bottom line?
Are you certain concerning the source?
Hey very nice blog!
Howdy! I realize this is somewhat off-topic however I needed to ask.
Does managing a well-established blog such as yours require a massive amount work?
I’m brand new to blogging but I do write in my journal everyday.
I’d like to start a blog so I can share my personal experience and views online.
Please let me know if you have any ideas or tips for
brand new aspiring bloggers. Appreciate it!
Het idee van cryptomunten is nog niet zo oud.
Wow, this post is fastidious, my sister is analyzing these things, therefore I am going to convey her.
Good post but I was wanting to know if you could write
a litte more on this subject? I’d be very thankful if you could
elaborate a little bit more. Many thanks!
continuously i used to read smaller posts that also clear their motive,
and that is also happening with this post which I am reading here.
Highly descriptive article, I enjoyed that a lot. Will there be a
part 2?
Heya i’m for the first time here. I came across this board and I find It truly useful & it helped me out a lot.
I hope to give something back and help others like you helped me.
I like the valuable info you provide in your articles.
I will bookmark your weblog and check again here regularly.
I am quite certain I will learn a lot of new stuff right here!
Best of luck for the next!
I’m 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 magnificent info I was looking for this information for my mission.
This design is wicked! You definitely know how to keep a reader amused.
Between your wit and your videos, I was almost moved to start my own blog (well, almost…HaHa!) Excellent job.
I really enjoyed what you had to say, and more than that, how you presented
it. Too cool!
A person essentially help to make seriously posts I would state.
That is the first time I frequented your web page and thus far?
I surprised with the research you made to make this particular publish incredible.
Magnificent process!
Hey there! This is my 1st comment here so I just wanted to give a
quick shout out and tell you I really enjoy reading through your posts.
Can you recommend any other blogs/websites/forums that cover the same
subjects? Thank you!
Wonderful beat ! I would like to apprentice while you amend your site, how can i subscribe for a blog site?
The account aided me a acceptable deal. I had been tiny bit acquainted
of this your broadcast offered bright clear idea
After exploring a few of the articles on your web site,
I honestly like your way of blogging. I saved as a favorite
it to my bookmark webpage list and will be checking back soon. Please check
out my web site as well and let me know your opinion.
Yes! Finally someone writes about https://yogaasanas.science/wiki/Ten_The_Reason_Why_Having_A_Wonderful_Minecraft_Server_Hosting_Will_Not_Be_Enough.
Aw, this was a very good post. Finding the time and actual
effort to generate a really good article… but what can I say… I procrastinate a lot
and don’t manage to get nearly anything done.
This blog was… how do I say it? Relevant!! Finally I have found something which helped
me. Kudos!
Asking questions are really good thing if you are not understanding something entirely, but this paragraph gives fastidious understanding yet.
Excellent goods from you, man. I have bear in mind your stuff prior to and you
are simply extremely fantastic. I actually like what you’ve obtained right here, really like what you
are stating and the way in which in which you say it. You are making
it entertaining and you continue to take care of to keep it sensible.
I can’t wait to learn far more from you.
That is really a great web site.
Keep on writing, great job!
Good respond in return of this matter with firm arguments
and telling the whole thing on the topic of that.
excellent publish, very informative. I wonder why the
opposite specialists of this sector don’t notice this.
You must proceed your writing. I’m sure, you have
a huge readers’ base already!
My programmer is trying to convince me to move to .net from PHP.
I have always disliked the idea because of the expenses.
But he’s tryiong none the less. I’ve been using WordPress on several websites for about a
year and am worried about switching to another platform.
I have heard good things about blogengine.net. Is there
a way I can transfer all my wordpress content into it?
Any help would be really appreciated!
Hi there mates, its great paragraph concerning teachingand entirely defined, keep it up all the time.
It’s the best time to make some plans for the long run and it’s time to be happy.
I’ve learn this put up and if I may I want to suggest you some fascinating
things or advice. Perhaps you could write subsequent articles referring to this article.
I desire to read more issues approximately it!
Howdy would you mind sharing which blog platform you’re working with?
I’m planning to start my own blog soon but I’m having a hard time making a decision between BlogEngine/Wordpress/B2evolution and Drupal.
The reason I ask is because your design and style seems different then most blogs and I’m looking for
something unique. P.S My apologies
for getting off-topic but I had to ask!
Way cool! Some very valid points! I appreciate you writing this write-up and the rest of the site is extremely good.
A motivating discussion is worth comment. I think that you should publish more on this subject matter, it might not be a
taboo subject but generally people don’t speak about these subjects.
To the next! Best wishes!!
Good post. I learn something new and challenging on sites I stumbleupon every day.
It will always be helpful to read through content from other authors and use something from other web sites.
Thanks for the auspicious writeup. It in truth used
to be a entertainment account it. Glance complicated to far brought agreeable from you!
However, how could we communicate?
A person necessarily lend a hand to make critically
posts I would state. That is the very first time I frequented your web page and
to this point? I amazed with the research you
made to create this actual publish amazing. Magnificent job!
Thanks for one’s marvelous posting! I actually
enjoyed reading it, you could be a great author.
I will remember to bookmark your blog and will often come back in the future.
I want to encourage you to definitely continue your great job, have a
nice afternoon!
Hi! I could have sworn I’ve visited your blog before but after browsing through some
of the articles I realized it’s new to me. Nonetheless, I’m definitely
pleased I found it and I’ll be bookmarking it and checking back regularly!
Hey there, You’ve done an incredible job. I will definitely digg it and
personally recommend to my friends. I’m confident they’ll be benefited from this
site.
You’re so cool! I don’t believe I’ve truly read through
anything like this before. So great to find somebody
with some original thoughts on this issue. Seriously..
many thanks for starting this up. This website
is something that is needed on the web, someone with some originality!
Thanks for sharing such a good thought, piece of writing is
nice, thats why i have read it completely
This post will assist the internet people for building up new website
or even a blog from start to end.
Thanks , I’ve just been looking for information about this topic for ages and
yours is the greatest I’ve discovered till now. However, what about the
bottom line? Are you positive about the supply?
This is very fascinating, You are a very skilled blogger.
I have joined your feed and sit up for in the hunt
for more of your great post. Additionally, I’ve shared your site in my social networks
aislaur abc6e5c29d https://coub.com/tancintdeni/stories
Wonderful goods from you, man. I’ve understand your stuff previous to and you’re just too fantastic.
I actually like what you have acquired here, certainly like what
you’re saying and the way in which you say it. You make it
entertaining and you still take care of to keep it wise.
I can’t wait to read far more from you. This is actually a great site.