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!
You could certainly see your expertise in the article you write.
The sector hopes for more passionate writers
like you who aren’t afraid to say how they believe. At all times follow your heart.
Hi there, I enjoy reading through your article. I wanted to write a little comment to support you.
At this time it seems like Drupal is the preferred blogging platform
out there right now. (from what I’ve read) Is that what
you’re using on your blog?
Attractive section of content. I just stumbled upon your web site and in accession capital to assert that I acquire
in fact enjoyed account your blog posts. Anyway
I’ll be subscribing to your feeds and even I achievement you access consistently fast.
Great site you’ve got here.. It’s hard to find excellent writing
like yours nowadays. I seriously appreciate people like you!
Take care!!
What’s up to all, how is the whole thing, I think every one is getting more
from this site, and your views are fastidious in favor of
new people.
I’m amazed, I have to admit. Seldom do I come across a blog that’s equally educative and entertaining, and
without a doubt, you have hit the nail on the head.
The problem is something not enough men and women are speaking intelligently
about. I’m very happy that I stumbled across this in my
search for something concerning this.
I’d like to find out more? I’d like to find out more details.
I have been browsing online more than 3 hours today, yet I by no means found any fascinating
article like yours. It’s pretty value sufficient for me.
In my opinion, if all site owners and bloggers made good content
as you did, the internet will probably be a lot more useful than ever before.
Awesome things here. I am very satisfied to see your article.
Thanks so much and I’m taking a look forward to contact you.
Will you please drop me a mail?
It’s perfect time to make some plans for the future and it is time to be happy.
I have read this post and if I could I want to suggest you few interesting things or advice.
Maybe you can write next articles referring to this article.
I desire to read more things about it!
Hi there, just became alert to your blog through Google,
and found that it is truly informative. I’m going to watch out for brussels.
I’ll be grateful if you continue this in future. Numerous people
will be benefited from your writing. Cheers!
Hello I am so grateful I found your webpage, I really found you by mistake, while I was browsing on Digg for something else,
Anyways I am here now and would just like to
say cheers for a fantastic post and a all round enjoyable 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 much more, Please do keep up the superb jo.
It’s difficult to find knowledgeable people about this subject, but you sound like you know
what you’re talking about! Thanks
What a stuff of un-ambiguity and preserveness of precious know-how regarding unpredicted
emotions.
That is very interesting, You are an excessively professional blogger.
I’ve joined your rss feed and sit up for in the hunt for extra of your magnificent post.
Also, I’ve shared your web site in my social networks
I think the admin of this site is truly working hard for his
web page, since here every information is quality based information.
I’m really loving the theme/design of your blog.
Do you ever run into any web browser compatibility problems?
A small number of my blog readers have complained about my
blog not operating correctly in Explorer but looks great in Firefox.
Do you have any ideas to help fix this issue?
I was recommended this blog by my cousin. I am no longer sure whether or not this put up
is written by him as no one else realize such targeted approximately my difficulty.
You are incredible! Thank you!
This is really interesting, You’re a very skilled blogger.
I have joined your rss feed and look forward to seeking more of your great post.
Also, I have shared your site in my social networks!
Good day! This is my 1st comment here so I just wanted to give a quick shout out and tell you I genuinely enjoy reading your posts.
Can you recommend any other blogs/websites/forums that cover the same
topics? Thanks!
Great goods from you, man. I’ve understand your stuff previous to and
you’re just too wonderful. I really like what you have acquired here, really like what you’re stating and the way
in which you say it. You make it entertaining and you still take care of to keep it wise.
I cant wait to read far more from you. This is really a terrific
web site.
This is a great tip particularly to those fresh to the blogosphere.
Short but very precise info… Many thanks for sharing this one.
A must read post!
I’m not sure exactly why but this web site is loading extremely slow for me.
Is anyone else having this problem or is it a problem on my end?
I’ll check back later and see if the problem still exists.
It’s an awesome paragraph in support of all the online people; they will get benefit from it I
am sure.
I constantly spent my half an hour to read this weblog’s content everyday along
with a mug of coffee.
Good info. Lucky me I came across your site by accident
(stumbleupon). I have book-marked it for later!
Everyone loves it when people get together and share ideas.
Great website, stick with it!
Oh my goodness! Incredible article dude! Thank you so much, However I am encountering difficulties with your RSS.
I don’t understand the reason why I am unable to join it.
Is there anyone else having the same RSS issues? Anybody who knows the answer can you kindly respond?
Thanks!!
You’re so interesting! I don’t believe I’ve read through a single thing like this before.
So great to find another person with a few genuine thoughts on this subject matter.
Really.. many thanks for starting this up.
This web site is one thing that is required on the web, someone
with a little originality!
Good day! This is kind of off topic but I need some advice from an established blog.
Is it very 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 ideas or suggestions? Many thanks
Does your blog have a contact page? I’m having trouble
locating it but, I’d like to send you an email. I’ve got
some recommendations for your blog you might be interested in hearing.
Either way, great blog and I look forward to seeing it grow over
time.
We stumbled over here different web page
and thought I might check things out. I like what I see so now i’m following you.
Look forward to finding out about your web page for a second time.
Every weekend i used to visit this web site, because i want
enjoyment, since this this site conations genuinely fastidious funny information too.
You really make it seem really easy together with your presentation however
I find this matter to be really one thing which I believe I
might never understand. It sort of feels too complicated and
very wide for me. I am taking a look ahead on your next post, I will try to get the hold of it!
Hi there everyone, it’s my first visit at
this web site, and post is actually fruitful in favor of me, keep up posting such
posts.
Hello there! This article couldn’t be written much better!
Looking at this article reminds me of my previous
roommate! He continually kept preaching about this.
I will forward this post to him. Fairly certain he will have
a very good read. Thanks for sharing!
Actually no matter if someone doesn’t be aware of then its up to other visitors that they will help, so here it takes place.
Fantastic blog! Do you have any tips and hints for aspiring writers?
I’m planning to start my own site soon but I’m a little lost on everything.
Would you suggest starting with a free platform like WordPress or go
for a paid option? There are so many options out there that I’m totally confused
.. Any ideas? Thank you!
I absolutely love your blog and find nearly all of your post’s to be what
precisely I’m looking for. Does one offer guest writers to write content for yourself?
I wouldn’t mind publishing a post or elaborating on many of the subjects you
write regarding here. Again, awesome weblog!
I am actually glad to read this weblog posts which contains lots of valuable data, thanks for
providing such data.
After looking at a number of the blog articles on your web page, I really like
your technique of blogging. I saved as a favorite it to my bookmark webpage list and will
be checking back soon. Take a look at my website too and tell me what you think.
Outstanding post however 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. Thank you!
Wow, this post is good, my sister is analyzing such things,
therefore I am going to let know her.
Wonderful web site. A lot of helpful info here. I am sending it to some friends ans also sharing in delicious.
And naturally, thank you in your effort!
Appreciation to my father who informed me regarding this web site, this web site is genuinely
amazing.
It’s really a great and useful piece of information. I’m glad that you just shared this helpful info with us.
Please stay us up to date like this. Thank you for sharing.
Hello, I want to subscribe for this webpage to take most
up-to-date updates, therefore where can i do it please
help out.
Ahaa, its fastidious discussion concerning this piece of writing here at this web site, I have read all that, so now me also commenting here.
Saved as a favorite, I really like your web site!