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 loved as much as you will receive carried out right here.
The sketch is attractive, your authored subject matter
stylish. nonetheless, you command get got an edginess over that you wish be delivering the following.
unwell unquestionably come more formerly again as exactly the same nearly very often inside
case you shield this increase.
I have learn several just right stuff here.
Definitely price bookmarking for revisiting. I surprise how a
lot attempt you set to create this kind of wonderful informative site.
Spot on with this write-up, I seriously feel this amazing site
needs a lot more attention. I’ll probably be returning to
read more, thanks for the information!
Undeniably believe that which you said. Your favorite justification seemed to be on the web the
easiest thing to be aware of. I say to you, I definitely get
annoyed while people consider worries that they just do not know
about. You managed to hit the nail upon the top and also defined out the whole thing without having side-effects
, people could take a signal. Will likely be back to get more.
Thanks
Howdy! This post couldn’t be written any better!
Going through this post reminds me of my previous roommate!
He continually kept talking about this. I’ll send this information to him.
Pretty sure he’ll have a great read. Thank you for sharing!
An impressive share! I have just forwarded this onto
a coworker who had been conducting a little homework
on this. And he actually ordered me dinner due to the fact that I discovered it for him…
lol. So allow me to reword this…. Thanks for the meal!!
But yeah, thanx for spending the time to talk about this
issue here on your site.
There’s definately a lot to learn about this subject. I like all of the points you have made.
You can certainly see your enthusiasm in the article you write.
The arena hopes for more passionate writers like you who aren’t afraid
to say how they believe. All the time go after your heart.
Excellent post. I was checking constantly this blog and I’m inspired!
Very useful info particularly the last phase 🙂 I care for such
info much. I was seeking this certain info for a very long time.
Thanks and good luck.
I do not even know the way I finished up here, but I thought this post was good.
I don’t understand who you’re however definitely you are going to a well-known blogger if you are not already.
Cheers!
If some one desires to be updated with most recent technologies
therefore he must be visit this web site and be up to date all the time.
Hiya very cool website!! Man .. Excellent ..
Superb .. I’ll bookmark your blog and take the feeds additionally?
I am satisfied to seek out numerous useful information right
here within the post, we need work out more techniques in this regard, thank you for sharing.
. . . . .
Greetings! Very helpful advice within this post! It is
the little changes that make the biggest changes.
Thanks for sharing!
of course like your web site but you have to test the spelling on quite a few of your posts.
Several of them are rife with spelling issues
and I in finding it very bothersome to inform the reality nevertheless
I will surely come back again.
It’s remarkable for me to have a web site, which is useful in favor
of my know-how. thanks admin
Good day very cool web site!! Guy .. Excellent .. Amazing ..
I’ll bookmark your site and take the feeds additionally?
I’m happy to seek out a lot of useful info right here in the post, we’d like develop extra techniques in this regard, thanks for sharing.
. . . . .
When I originally commented I clicked the
“Notify me when new comments are added” checkbox and now each
time a comment is added I get three emails with the same comment.
Is there any way you can remove me from that service?
Appreciate it!
Hi i am kavin, its my first occasion to commenting anyplace, when i read this
article i thought i could also make comment due to this good
post.
Wonderful website you have here but I was curious
if you knew of any forums that cover the same topics discussed here?
I’d really love to be a part of online community where I can get feedback from other knowledgeable individuals that share the same
interest. If you have any recommendations, please let me
know. Many thanks!
This is a good tip especially to those new to the blogosphere.
Brief but very precise info… Thank you for sharing this one.
A must read post!
Howdy would you mind letting me know which web host you’re working with?
I’ve loaded your blog in 3 different internet browsers and I must say this blog loads a lot faster then most.
Can you recommend a good hosting provider at a reasonable
price? Thanks, I appreciate it!
Hi there it’s me, I am also visiting this site regularly, this site is truly good and
the visitors are actually sharing fastidious thoughts.
Thanks very nice blog!
It’s an remarkable post for all the web viewers; they will take benefit from it I am
sure.
Yes! Finally something about situs judi slot online.
If some one wishes to be updated with newest technologies after that he must be pay a
visit this web page and be up to date everyday.
Why people still use to read news papers when in this
technological world all is presented on net?
A fascinating discussion is definitely worth comment. I believe that
you need to write more about this subject matter, it may not be a taboo subject but typically
people do not talk about these topics. To the next! All the best!!
There is certainly a great deal to find out about this issue.
I love all the points you have made.
Hey very nice blog!
Hello! Someone in my Facebook group shared this website 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!
Wonderful blog and superb style and design.
I have read so many articles on the topic of the blogger lovers but this
paragraph is actually a good article, keep it up.
Hi, I log on to your blogs like every week. Your humoristic style is
witty, keep doing what you’re doing!
Thanks for one’s marvelous posting! I really enjoyed reading it, you are a great author.I will be sure to bookmark your blog
and will come back later on. I want to encourage yourself to continue your
great work, have a nice morning!
Excellent article. I’m experiencing a few of these issues as well..
Hey! I’m at work browsing your blog from my new iphone 4!
Just wanted to say I love reading through your blog and look forward to all your posts!
Keep up the outstanding work!
I seriously love your blog.. Pleasant colors & theme. Did you build
this website yourself? Please reply back as I’m looking to create my very own blog and
would like to know where you got this from or what the theme is called.
Appreciate it!
Thank you for the auspicious writeup. It if truth be told was a
leisure account it. Glance complex to far delivered agreeable from you!
By the way, how could we be in contact?
Oh my goodness! Amazing article dude! Thank you so much, However I am experiencing issues with your RSS.
I don’t know why I can’t subscribe to it. Is there
anybody else having similar RSS problems? Anyone that knows the solution can you kindly respond?
Thanks!!
Very energetic blog, I enjoyed that bit. Will there be a part 2?
Good post. I absolutely love this site. Keep it up!
Great web site you have here.. It’s difficult to find quality writing like yours nowadays.
I seriously appreciate people like you! Take care!!
Good post. I learn something new and challenging on sites I stumbleupon every day.
It will always be useful to read through content from other writers and use a little something from other sites.
Wonderful blog! I found it while browsing on Yahoo News.
Do you have any suggestions on how to get listed in Yahoo News?
I’ve been trying for a while but I never
seem to get there! Thanks
Nice weblog here! Also your web site lots up fast! What host are you the usage of?
Can I get your affiliate hyperlink for your host?
I wish my website loaded up as fast as yours lol
Hello there, There’s no doubt that your blog could possibly be having internet
browser compatibility problems. When I look at your website in Safari,
it looks fine but when opening in Internet Explorer, it’s got some overlapping issues.
I merely wanted to give you a quick heads up! Apart from that, fantastic blog!
Good info. Lucky me I discovered your site by accident (stumbleupon).
I have book-marked it for later!
What’s up to every one, as I am really eager of reading this web site’s post to be updated daily.
It contains pleasant stuff.
Greate post. Keep posting such kind of info on your site.
Im really impressed by it.
Hi there, You have done an incredible job. I
will definitely digg it and in my view recommend to my friends.
I am confident they will be benefited from this site.
I pay a quick visit every day some blogs and sites to read posts, except this website provides feature based content.