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!
With havin so much content and articles do you ever run into any problems of plagorism
or copyright violation? My blog has a lot of unique content I’ve either authored myself or outsourced but it seems a lot
of it is popping it up all over the internet without my agreement.
Do you know any solutions to help stop content from being stolen? I’d certainly appreciate it.
I will right away grasp your rss feed as I can’t to find your e-mail subscription hyperlink or newsletter service.
Do you have any? Please let me recognise so that I may just subscribe.
Thanks.
Hello, its pleasant paragraph on the topic of media print, we all
know media is a enormous source of data.
Howdy! I understand this is sort of off-topic but I needed
to ask. Does building a well-established website such as yours take a massive amount work?
I am brand new to writing a blog however I do write in my diary on a daily
basis. 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 kind of ideas or
tips for brand new aspiring bloggers. Appreciate it!
bookmarked!!, I really like your website!
Today, I went to the beach 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 put 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!
My brother suggested I may like this web site. He
was entirely right. This submit actually made my day. You cann’t believe
simply how a lot time I had spent for this info! Thank you!
Yes! Finally something about jadwal sabung ayam sv388 hari ini.
Good info. Lucky me I came across your website by accident (stumbleupon).
I’ve book-marked it for later!
I loved as much as you will receive carried out right here.
The sketch is attractive, your authored material
stylish. nonetheless, you command get bought an impatience over that you wish be delivering
the following. unwell unquestionably come further formerly again since exactly the same nearly very often inside case you shield this increase.
Please let me know if you’re looking for a article author for your blog.
You have some really good posts and I feel I would be a good asset.
If you ever want to take some of the load off, I’d love to write some articles for your blog in exchange for a link back to mine.
Please shoot me an e-mail if interested. Kudos!
whoah this weblog is fantastic i really like reading your posts.
Stay up the good work! You recognize, many people are looking around for this information, you can aid them greatly.
An impressive share! I have just forwarded this onto a
colleague who has been conducting a little homework on this.
And he in fact ordered me dinner because I stumbled upon it for him…
lol. So allow me to reword this…. Thanks for the
meal!! But yeah, thanks for spending time to talk about this matter here on your web page.
Thanks for the auspicious writeup. It in fact was once a enjoyment account it.
Look advanced to far introduced agreeable from you! However, how can we be in contact?
I have learn a few just right stuff here. Definitely price bookmarking for revisiting.
I surprise how a lot attempt you put to create this sort of fantastic informative web site.
What’s up, just wanted to say, I enjoyed this post. It was helpful.
Keep on posting!
This is a topic which is close to my heart…
Take care! Exactly where are your contact details though?
Pretty! This has been an extremely wonderful post.
Many thanks for supplying these details.
Howdy! Someone in my Facebook group shared this site
with us so I came to take a look. I’m definitely loving the information. I’m book-marking and will be tweeting this
to my followers! Great blog and brilliant design.
Hello there, just became aware of your blog through Google, and
found that it’s really informative. I’m going to watch out for brussels.
I’ll appreciate if you continue this in future. Lots of people will be
benefited from your writing. Cheers!
It’s great that you are getting thoughts from
this article as well as from our discussion made here.
Hey, I think your site might be having browser compatibility issues.
When I look at your website in Firefox, 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, wonderful blog!
Helpful information. Fortunate me I discovered your site accidentally, and I am
stunned why this twist of fate did not took
place earlier! I bookmarked it.
Thank you a bunch for sharing this with all people you really
know what you’re talking about! Bookmarked.
Please also consult with my website =). We could have a link change agreement among us
It’s actually a great and helpful piece of information.
I’m happy that you shared this helpful information with us.
Please keep us informed like this. Thanks for sharing.
I’ll immediately grab your rss as I can not find your e-mail
subscription hyperlink or newsletter service. Do you have any?
Kindly permit me recognize so that I could subscribe.
Thanks.
Thank you for sharing your info. I really appreciate your efforts and I am waiting for your
further write ups thanks once again.
Nice respond in return of this matter with genuine
arguments and telling all on the topic of that.
Heya! I know this is somewhat off-topic but I needed to ask.
Does managing a well-established blog like yours require a lot of work?
I’m brand new to blogging however I do write in my
diary every day. I’d like to start a blog so I
will be able to share my personal experience and feelings online.
Please let me know if you have any kind of ideas or tips for brand new aspiring blog owners.
Appreciate it!
This website was… how do you say it? Relevant!! Finally I have found something which helped me.
Appreciate it!
Hi there! This post couldn’t be written much better!
Going through this article reminds me of my previous roommate!
He always kept preaching about this. I will forward this post to him.
Pretty sure he will have a very good read. Thank you for sharing!
Excellent blog here! Also your web site loads up fast!
What web host are you using? Can I get your affiliate link to your host?
I wish my website loaded up as fast as yours lol
Nice blog here! Additionally your website loads up fast!
What web host are you using? Can I am getting your affiliate link to your host?
I wish my site loaded up as fast as yours lol
I believe this is one of the such a lot important
information for me. And i am satisfied studying your article.
But want to remark on some normal things, The web site style is great, the articles is
in reality nice : D. Good process, cheers
Hello to every body, it’s my first pay a visit of this weblog; this weblog
contains amazing and really excellent data in favor
of readers.
I like the helpful info you provide for your articles.
I’ll bookmark your blog and take a look at again here regularly.
I’m rather sure I’ll be told a lot of new stuff right here!
Good luck for the next!
Terrific work! That is the kind of info that are meant to be shared around the net.
Shame on Google for no longer positioning this submit upper!
Come on over and talk over with my site . Thanks =)
Good information. Lucky me I recently found your site by accident (stumbleupon).
I have book marked it for later!
It’s genuinely very complex in this full of activity life to listen news on Television,
thus I just use the web for that purpose, and take the most recent information.
hi!,I really like your writing so much! proportion we keep
in touch extra about your article on AOL? I require a specialist in this space to unravel my problem.
May be that is you! Taking a look forward to see you.
Hi, always i used to check blog posts here early in the morning, for the reason that i
love to gain knowledge of more and more.
Excellent article. Keep posting such kind of info on your blog.
Im really impressed by it.
Hey there, You’ve done an excellent job. I’ll certainly
digg it and in my view suggest to my friends.
I’m confident they’ll be benefited from this web site.
Greetings! Very useful advice in this particular post!
It’s the little changes that produce the greatest changes.
Thanks a lot for sharing!
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 area of interest as yours and my users would
genuinely benefit from some of the information you
provide here. Please let me know if this okay with you.
Thank you!
Hey very nice website!! Guy .. Excellent .. Amazing ..
I will bookmark your blog and take the feeds also? I am satisfied to find numerous useful
info right here within the submit, we want work out more strategies on this regard, thank you for
sharing. . . . . .
I really like your blog.. very nice colors & theme.
Did you create this website yourself or did you hire
someone to do it for you? Plz answer back as I’m
looking to design my own blog and would like to find out where u got this from.
appreciate it
Spot on with this write-up, I truly think this web site needs far
more attention. I’ll probably be back again to read through
more, thanks for the advice!
Do you mind if I quote a few of your articles as long as I provide credit and sources back to
your webpage? My website is in the exact same
niche as yours and my users would genuinely benefit from some of the information you provide here.
Please let me know if this okay with you. Appreciate it!
Hi, Neat post. There’s a problem together with your site in internet
explorer, might check this? IE still is the market leader and a huge section of other
people will miss your excellent writing due to this problem.
I loved as much as you will receive carried out right here.
The sketch is attractive, your authored material stylish.
nonetheless, you command get got an shakiness over that you wish be delivering the following.
unwell unquestionably come further formerly again since exactly the same nearly a lot often inside case you shield this hike.