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!
I just like the helpful info you provide on your articles.
I’ll bookmark your blog and check once more right here frequently.
I’m slightly sure I will be told many new stuff proper right here!
Best of luck for the following!
Great blog you have got here.. It’s difficult to
find excellent writing like yours these days. I honestly appreciate individuals like you!
Take care!!
If some one wishes to be updated with most recent technologies after that he must
be pay a visit this web site and be up to date all the time.
It’s nearly impossible to find educated people on this
topic, but you sound like you know what you’re talking about!
Thanks
What’s up to all, the contents existing at this web page are
genuinely awesome for people experience, well, keep up the good work fellows.
Whats up are using WordPress for your blog platform?
I’m new to the blog world but I’m trying to get started and create my own. Do you need any coding knowledge to make your own blog?
Any help would be greatly appreciated!
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 several e-mails with the same comment.
Is there any way you can remove me from that service?
Many thanks!
Greetings! Very helpful advice within this post! It is the little changes which will make
the largest changes. Many thanks for sharing!
Thanks for the marvelous posting! I quite enjoyed reading it, you could be a great
author.I will make certain to bookmark your blog and definitely will
come back later in life. I want to encourage yourself
to continue your great work, have a nice evening!
It’s appropriate time to make a few plans for the
longer term and it is time to be happy. I have learn this post and if I
may just I want to recommend you some fascinating things or
advice. Perhaps you could write next articles relating to this article.
I want to learn even more issues about it!
I have to thank you for the efforts you have put in writing this website.
I really hope to check out the same high-grade blog
posts from you later on as well. In truth, your creative
writing abilities has inspired me to get my own, personal site
now 😉
Hmm it appears like your blog ate my first comment (it was extremely long) so
I guess I’ll just sum it up what I wrote and say,
I’m thoroughly enjoying your blog. I too am an aspiring blog writer but I’m still
new to the whole thing. Do you have any points for novice
blog writers? I’d certainly appreciate it.
Appreciate the recommendation. Let me try it out.
Wonderful, what a web site it is! This web site
presents valuable data to us, keep it up.
This piece of writing will help the internet visitors
for setting up new webpage or even a weblog from start to end.
What’s up, of course this post is in fact pleasant and I have
learned lot of things from it concerning blogging. thanks.
Hi, I read your blogs like every week. Your story-telling style
is witty, keep doing what you’re doing!
Hey I know this is off topic but I was wondering if you knew of
any widgets I could add to my blog that automatically tweet my newest twitter updates.
I’ve been looking for a plug-in like this for quite some time and was hoping maybe you would have some experience
with something like this. Please let me know if you run into anything.
I truly enjoy reading your blog and I look forward to your new updates.
It’s fantastic that you are getting thoughts from this
piece of writing as well as from our dialogue made here.
Hi it’s me, I am also visiting this web page on a
regular basis, this website is really good and
the viewers are truly sharing fastidious thoughts.
Can you tell us more about this? I’d love to find out some
additional information.
Right here is the perfect web site for everyone who really wants to find out about this topic.
You know a whole lot its almost tough to argue with you (not that I personally would want to…HaHa).
You definitely put a brand new spin on a topic that’s been discussed for decades.
Great stuff, just excellent!
At this time it sounds like Expression Engine is the best blogging platform
available right now. (from what I’ve read) Is that what you are using on your blog?
Do you mind if I quote a few of your articles as long as I provide credit and sources back to your
site? My website is in the very same area of
interest as yours and my users would certainly benefit
from some of the information you provide here. Please let me know if this ok with you.
Regards!
Link exchange is nothing else but it is only placing the other person’s blog link on your page at appropriate place and other person will also do similar in support of you.
Wow, wonderful blog structure! How long have you ever been blogging for?
you made running a blog glance easy. The whole look of your site is wonderful, let
alone the content material!
We absolutely love your blog and find most of your post’s to be just what I’m
looking for. Would you offer guest writers to write content for you?
I wouldn’t mind composing a post or elaborating on many of the subjects you
write with regards to here. Again, awesome website!
Having read this I thought it was really enlightening. I appreciate you spending some time and energy to put
this 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!
Oh my goodness! Awesome article dude! Thank
you, However I am encountering problems with your RSS.
I don’t know why I am unable to subscribe to
it. Is there anybody getting the same RSS problems? Anyone who knows the solution can you kindly respond?
Thanks!!
Everyone loves what you guys tend to be up too. This sort of clever
work and exposure! Keep up the good works guys I’ve added you guys to blogroll.
Thanks on your marvelous posting! I actually enjoyed reading it, you can be a great author.I will make certain to bookmark your blog and will come back in the future.
I want to encourage you to continue your great work, have a nice day!
Hello, this weekend is nice in favor of me, because this moment i am reading this fantastic educational
article here at my house.
Howdy would you mind letting me know which web host you’re using?
I’ve loaded your blog in 3 completely different web browsers and I must
say this blog loads a lot quicker then most.
Can you suggest a good hosting provider at a honest price?
Cheers, I appreciate it!
I do accept as true with all of the concepts you have introduced for your post.
They’re really convincing and will certainly work.
Still, the posts are too quick for beginners.
Could you please lengthen them a little from next time?
Thanks for the post.
Peculiar article, just what I needed.
Great blog you have here.. It’s difficult to find excellent writing
like yours nowadays. I really appreciate people
like you! Take care!!
Greetings from California! I’m bored to tears at work so I decided to browse your website on my iphone during lunch break.
I enjoy the information you present here and can’t
wait to take a look when I get home. I’m surprised at how quick your blog loaded on my phone ..
I’m not even using WIFI, just 3G .. Anyhow, good blog!
At this moment I am ready to do my breakfast, when having my breakfast
coming yet again to read other news.
It is the best 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 desire to suggest you
few interesting things or advice. Maybe you can write
next articles referring to this article. I wish to read even more
things about it!
You could definitely see your enthusiasm in the
article you write. The sector hopes for more passionate writers like you who aren’t afraid to mention how they
believe. At all times go after your heart.
Generally I don’t learn post on blogs, but I would like to say that this write-up very
compelled me to take a look at and do it! Your
writing taste has been amazed me. Thanks, very nice post.
Hello there! Do you know if they make any plugins to assist with SEO?
I’m trying to get my blog to rank for some targeted keywords but I’m not seeing very good results.
If you know of any please share. Appreciate it!
Good post! We will be linking to this particularly great post on our site.
Keep up the great writing.
Hi there, its nice post about media print, we all be familiar with media is a wonderful source of facts.
I am truly grateful to the owner of this site who has shared
this fantastic paragraph at at this time.
Great info. Lucky me I discovered your blog by accident (stumbleupon).
I have saved as a favorite for later!
I am curious to find out what blog system you happen to be using?
I’m having some small security issues with my latest blog and I would like to
find something more risk-free. Do you have any recommendations?
I’m gone to convey my little brother, that he should also pay a quick visit this web
site on regular basis to obtain updated from latest news.
Very energetic post, I liked that a lot. Will there be a part 2?
I don’t know if it’s just me or if everybody else encountering issues
with your website. It appears as though some
of the text within your posts are running off the screen. Can someone else please
comment and let me know if this is happening to them as well?
This might be a problem with my browser because I’ve had this happen previously.
Appreciate it