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!
Very good website you have here but I was wanting to know if you knew of any community forums that cover the same topics talked about in this article?
I’d really love to be a part of online community where I can get suggestions from other knowledgeable people
that share the same interest. If you have any recommendations, please
let me know. Appreciate it!
Magnificent goods from you, man. I’ve remember your
stuff prior to and you’re just too magnificent. I really like what you’ve acquired here,
certainly like what you are stating and the way in which during which you are saying it.
You are making it entertaining and you continue to
take care of to keep it wise. I can not wait to learn far more from you.
This is really a terrific website.
Why users still make use of to read news papers when in this technological globe all is available on net?
Unquestionably consider that that you stated. Your favorite reason seemed to be at the
internet the easiest thing to take note of. I say to you, I definitely get annoyed at the same time as other people consider concerns that they just do not recognize
about. You controlled to hit the nail upon the highest as smartly as outlined out the
whole thing without having side effect , people can take a signal.
Will probably be back to get more. Thank you
I seriously love your site.. Excellent colors & theme.
Did you create this web site yourself? Please reply back as I’m hoping to create my own personal blog and want to find out where you got this from
or what the theme is called. Appreciate it!
I always spent my half an hour to read this web site’s articles or reviews every day along with a cup of coffee.
It’s a shame you don’t have a donate button! I’d certainly donate to this brilliant blog!
I suppose for now i’ll settle for bookmarking
and adding your RSS feed to my Google account. I look forward to brand new updates and will talk about this site
with my Facebook group. Talk soon!
Thanks for a marvelous posting! I certainly enjoyed reading it, you’re
a great author.I will remember to bookmark your blog and
will often come back later on. I want to encourage
you continue your great writing, have a nice afternoon!
Hi there, I log on to your new stuff daily. Your writing style is witty,
keep doing what you’re doing!
Hello colleagues, how is everything, and what you would
like to say on the topic of this article, in my
view its actually awesome designed for me.
Hi there to all, the contents existing at this site are
really awesome for people knowledge, well, keep up the nice
work fellows.
Very energetic blog, I liked that a lot. Will there be a part 2?
Spot on with this write-up, I actually believe that this web site needs far more attention. I’ll probably be back again to
read more, thanks for the advice!
Quality articles is the secret to interest the
visitors to pay a visit the site, that’s what this website is providing.
Wow that was unusual. 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. Anyways, just wanted to
say wonderful blog!
Howdy this is kinda of off topic but I was wondering if blogs use WYSIWYG editors or if you have to manually code with HTML.
I’m starting a blog soon but have no coding knowledge so I wanted to
get guidance from someone with experience. Any help would be enormously
appreciated!
These are really wonderful ideas in about blogging.
You have touched some pleasant factors here. Any way keep up wrinting.
This article gives clear idea in favor of the new visitors of blogging, that in fact how to
do blogging.
Das Material des Randprofils und das Polyisobutylen müssen den Randverbund gegenüber Füllgas, Umgebungsluft und Wasserdampf abdichten. Nach der Befüllung des Scheibenzwischenraums mit Gas wird diese Fuge zwischen dem um etwa 3 mm eingerückten Abstandhalter
und den überstehenden Glaskanten mit pastösem Polyurethan, Silikon oder speziellen Polysulfiden gefüllt.
Bei Fassadenelementen, die hier dem UV-Licht ausgesetzt sind, wird meist schwarzes Silikon statt Butyl, Polyurethan oder Polysulfid verwendet, das allerdings
deutlich gasdurchlässiger ist. Der Rahmen aus Abstandhalter-Profilen wird etwas kleiner gefertigt, als die Glasscheiben, dadurch, dass nach dem Einkleben des Glashalters eine U-förmige Fuge zwischen den Glasrändern verbleibt.
Hier kann etwa eine Weichmacherwanderung oder ein Kontakt mit schädlichen Ölen oder
anderen Stoffen stattfinden. Problematisch sind Unverträglichkeiten zwischen den Dichtstoffen, die zur Eindichtung der Isolierglasscheibe im Fensterrahmen oder als
Dichtung des Stoßes zwischen zwei Scheiben zum Einsatz kommen, und den Dichtstoffen im Randverbund.
Ebenso können auch schädliche Wechselwirkungen zwischen dem Kunstoffmaterial
der Verglasungs-Klötze und dem Randverbund auftreten,
insbesondere, wenn die Klötze Styrolverbindungen enthalten.
As the admin of this website is working, no question very quickly
it will be renowned, due to its quality contents.
Greate article. Keep writing such kind of information on your
page. Im really impressed by your blog.
Hi there, You’ve performed a great job. I will definitely digg it and
for my part suggest to my friends. I am
sure they’ll be benefited from this website.
Hi there! I know this is kinda off topic but I’d figured I’d ask.
Would you be interested in exchanging links or maybe guest
authoring a blog post or vice-versa? My site discusses a lot of the same topics as yours and I feel we could greatly benefit from
each other. If you happen to be interested feel free to send me an email.
I look forward to hearing from you! Superb blog by the way!
Woah! I’m really enjoying the template/theme of this blog.
It’s simple, yet effective. A lot of times it’s challenging to get that “perfect balance” between user friendliness and visual appearance.
I must say you’ve done a awesome job with this. Also, the blog
loads extremely fast for me on Chrome. Outstanding Blog!
Nachdem ich meinen Artikel über die Rolex-Blase veröffentlicht habe, habe ich einige Anfragen von meinen Lesern zur Gesamtübersicht über die Rolex-Preise bekommen (Preisliste
2020 / 2021). Denn: Rolex hat die Preisschraube teilweise
deutlich angezogen, die Preiserhöhung 2020 gegenüber 2019 beträgt
(im sinne Modell) rund 3 bis 8%. Beliebte Modelle wie die Submariner
oder die Daytona wurden dabei recht stark erhöht, während eher unbeliebtere Modelle
wie die Yacht-Master nur moderat erhöht wurden. Das
Vorgehen des Genfer Luxus-Uhrenherstellers ergibt Sinn: Die extrem starke Nachfrage nach den beliebten Sport-Stahl-Modellen soll durch die Preiserhöhung etwas eingedämmt werden –
so zumindest der Plan, denn ob das tatsächlich gelingt, darf unglaublich bezweifelt werden. Zunächst gebe ich in diesem Artikel manche
einführende Erläuterungen zu den Rolex-Preisen. Dann
folgt eine bebilderte Übersicht zu den aktuellen Listenpreisen inklusive der wichtigsten Eckdaten sowie der
Referenznummern. Neben den Listenpreisen werden in diesem Artikel außerdem die ungefähren, „echten” Marktpreise am Beispiel des Online-Händlers Chronext
aufgeführt.
Holzfenstern wird pauschal eine sehr gute Wärmedämmung sowie eine hohe Festigkeit
und damit einen guten Schutz vor Einbrüchen nachgesagt.
Grundsätzlich stimmt dies natürlich auch. Allerdings gibt es, eventuell welche Holzarten zur Verwendung kommen, Unterschiede.
Und diese sind insbesondere deshalb wichtig,
weil heute dank der fortschreitenden Technik und Herstellungsverfahren sowie neuer Materialien auch Fensterrahmen aus anderen Materialien sehr gute
Werte auf dem gebiet Wärmedämmung und Sicherheit aufweisen. Auf dem gebiet Wärmedämmung sind Weichhölzer,
dazu zählen insbesondere die Nadelhölzer, die bessere Wahl.
Der Grund liegt auf der Hand: Harthölzer wachsen in mäßigem Tempo, sind daher
sehr dicht und weisen kleine Zellen auf. Denn sie haben bessere Dämmwerte als die Harthölzer.
Die Weichhölzer hingegen wachsen schneller, sind leichter und zeichnen sich durch eine
gröbere Zellstruktur aus. In dieser Zellstruktur vertrauter miteinander werden Luft gespeichert,
die für den Dämmeffekt verantwortlich ist. Andererseits
haben auch Harthölzer spezifische Eigenschaften: Da
diese langsamer wachsen und dichter sind, bieten sie einen höheren Schutz gegen Einbrüche.
I every time emailed this weblog post page to all my friends, as if like to read it after that my links will too.
Great article! We are linking to this great
article on our website. Keep up the good writing.
Awesome article.
Why users still make use of to read news papers when in this technological globe
the whole thing is available on web?
Pretty! This was an extremely wonderful post. Thanks for providing this info.
Hi there, I enjoy reading through your article.
I wanted to write a little comment to support you.
Wow, that’s what I was seeking for, what a data! present here at this webpage, thanks admin of this website.
Its such as you read my thoughts! You appear to understand so much about this, such as you wrote the
book in it or something. I feel that you can do with
some p.c. to force the message house a little bit, however instead of that, that
is wonderful blog. A great read. I’ll definitely be
back.
This is the perfect site for everyone who wants to understand this topic.
You understand so much its almost hard to argue with you
(not that I really would want to…HaHa). You definitely put a fresh spin on a subject that
has been discussed for decades. Excellent stuff, just excellent!
I’m not sure why but this web site is loading incredibly slow for
me. Is anyone else having this issue or is it a problem on my end?
I’ll check back later and see if the problem still exists.
I was wondering if you ever thought of changing the
page layout of your website? Its very well written; I love what youve
got to say. But maybe you could a little more in the way of
content so people could connect with it better. Youve got an awful lot of text for only having 1 or two pictures.
Maybe you could space it out better?
Way cool! Some very valid points! I appreciate you penning
this article plus the rest of the site is also really good.
Hey! This is kind of off topic but I need some guidance from an established blog.
Is it hard to set up your own blog? I’m not very techincal but I can figure things out pretty quick.
I’m thinking about making my own but I’m not sure where to start.
Do you have any tips or suggestions? Many thanks
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
totally off topic but I had to tell someone!
I visit each day a few blogs and blogs to read articles, however this webpage gives feature based content.
Just wish to say your article is as amazing. The clearness in your post
is simply excellent and i could assume you are an expert on this subject.
Well with your permission allow me to grab your RSS feed to keep updated with forthcoming post.
Thanks a million and please carry on the gratifying work.
Hi there, always i used to check website posts here early in the morning, since i love to learn more and more.
Excellent write-up. I certainly love this website.
Continue the good work!
I got this site from my buddy who told me regarding this site and now this time
I am visiting this web page and reading very informative articles
at this time.
Good post. I learn something new and challenging on blogs I stumbleupon every day.
It’s always useful to read through content from other writers and practice something from
their sites.
Pretty component of content. I just stumbled upon your weblog and in accession capital to say that I get in fact enjoyed account your
blog posts. Any way I will be subscribing on your augment and even I achievement you access persistently fast.
Do you mind if I quote a couple of your articles as long as I provide credit and sources back to your webpage?
My blog site is in the very same niche as yours and my visitors would definitely benefit from some of the information you provide here.
Please let me know if this okay with you.
Thank you!
It’s a shame you don’t have a donate button! I’d certainly donate to this excellent
blog! I guess for now i’ll settle for bookmarking and adding your RSS feed to my Google account.
I look forward to fresh updates and will share this blog with
my Facebook group. Talk soon!
When I originally commented I appear to have clicked on the -Notify me when new comments
are added- checkbox and from now on each time a comment is added I recieve 4 emails with the same comment.
There has to be a way you can remove me from that service? Cheers!
Interesting 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. Thank you