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!
Hello there! I just want to give you a big thumbs up for the excellent info you have got here on this post.
I will be returning to your site for more soon.
It’s actually a great and helpful piece of information. I’m satisfied
that you just shared this useful info with us. Please stay us informed like this.
Thank you for sharing.
Excellent blog here! Also your website loads up very fast!
What host are you using? Can I get your affiliate link to your host?
I wish my website loaded up as quickly as yours lol
After going over a few of the blog articles on your web site, I seriously like your technique of
writing a blog. I book marked it to my bookmark webpage list and
will be checking back in the near future. Please visit my web site too
and let me know your opinion.
Howdy! Quick question that’s totally off topic. Do you know how to make
your site mobile friendly? My website looks weird when viewing
from my iphone. I’m trying to find a theme or plugin that might be
able to fix this problem. If you have any recommendations, please share.
Appreciate it!
After looking into a number of the blog posts on your website, I honestly appreciate your technique of writing a blog.
I saved it to my bookmark webpage list and will be checking back soon.
Take a look at my web site as well and let me know what
you think.
Thank you a lot for sharing this with all of us you actually recognise what you are speaking about!
Bookmarked. Kindly also seek advice from my web site =). We may have a link
alternate arrangement among us
Yes! Finally something about euqulraqia.com.
We’re a gaggle of volunteers and starting a new scheme in our community.
Your website provided us with valuable information to work on. You
have done an impressive task and our entire community will
probably be grateful to you.
Hello, yup this post is genuinely pleasant and I have learned lot
of things from it about blogging. thanks.
Hurrah! In the end I got a website from where I be able
to really obtain valuable data concerning my study and knowledge.
Hurrah, that’s what I was searching for, what a information! present here at this blog, thanks
admin of this web site.
I love what you guys are up too. This sort of clever
work and coverage! Keep up the wonderful works guys I’ve added you guys to my personal blogroll.
Heya this is kind of 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 skills so I wanted to get guidance from someone with experience.
Any help would be enormously appreciated!
Hi there, just wanted to say, I loved this post.
It was practical. Keep on posting!
Hi there it’s me, I am also visiting this website on a regular basis,
this site is really nice and the viewers are truly sharing good thoughts.
If some one needs to be updated with hottest technologies afterward he must be pay a quick visit this web
page and be up to date daily.
I am genuinely pleased to glance at this web site posts which contains lots of helpful facts, thanks for providing such
statistics.
Great post. I was checking continuously this blog and I am impressed!
Very helpful info specially the last part 🙂 I
care for such information a lot. I was looking for this particular info for a long time.
Thank you and best of luck.
Excellent weblog here! Additionally your website quite a bit up fast!
What web host are you using? Can I get your
associate hyperlink for your host? I want my web site loaded up as quickly as yours lol
It’s actually a nice and helpful piece of information. I’m
glad that you simply shared this helpful information with us.
Please keep us informed like this. Thank you for sharing.
whoah this weblog is great i love reading your articles.
Keep up the great work! You recognize, a lot of people are looking
around for this information, you could aid them greatly.
Hello! I know this is kinda off topic but I’d figured I’d ask.
Would you be interested in trading links or maybe guest writing a blog article or vice-versa?
My blog covers a lot of the same subjects as yours and I feel we could greatly benefit from each
other. If you’re interested feel free to send me an email.
I look forward to hearing from you! Superb blog
by the way!
With havin so much written content do you ever
run into any problems of plagorism or copyright infringement?
My blog has a lot of exclusive content I’ve either written myself or outsourced but
it appears a lot of it is popping it up all over the internet
without my authorization. Do you know any solutions to help reduce content
from being ripped off? I’d definitely appreciate it.
I have read so many articles concerning the blogger lovers except this post is truly a
good piece of writing, keep it up.
I have to thank you for the efforts you
have put in writing this site. I’m hoping to view the same high-grade content by
you later on as well. In truth, your creative writing abilities has encouraged me to get my own, personal website now
😉
Hello, i think that i saw you visited my site so i came to “return the favor”.I’m attempting to find things to enhance my web site!I
suppose its ok to use some of your ideas!!
Thanks for finally writing about > “Plain Vanilla” Angel Structure –
Phil Strazzulla's Blog < Liked it!
For latest news you have to pay a visit world-wide-web and on internet I found
this site as a most excellent site for most up-to-date updates.
You can definitely see your expertise within the work you write.
The world hopes for more passionate writers such as you
who are not afraid to mention how they believe.
At all times go after your heart.
you are really a good webmaster. The website loading speed is amazing.
It seems that you are doing any distinctive trick. In addition, The contents are masterwork.
you have performed a wonderful process on this subject!
Good day! This is kind of off topic but I need some help from an established blog.
Is it very difficult to set up your own blog?
I’m not very techincal but I can figure things out pretty quick.
I’m thinking about setting up my own but I’m not sure where to start.
Do you have any tips or suggestions? Appreciate it
I seriously love your blog.. Great colors & theme. Did
you create this web site yourself? Please reply back as I’m planning
to create my own personal blog and would love to find out where you got this from or exactly what the theme
is called. Cheers!
I like what you guys are up too. This kind of clever work and exposure!
Keep up the terrific works guys I’ve added you guys to my blogroll.
I just like the helpful info you provide to your articles.
I’ll bookmark your weblog and take a look at again here regularly.
I am reasonably sure I will be informed lots of new
stuff proper right here! Good luck for the next!
Admiring the time and energy you put into your blog and in depth
information you provide. It’s awesome to come across a
blog every once in a while that isn’t the same unwanted rehashed material.
Wonderful read! I’ve bookmarked your site and I’m adding your RSS feeds to
my Google account.
Nice post. I used to be checking continuously this weblog and I am impressed!
Extremely helpful information particularly the last phase 🙂 I handle such information much.
I used to be looking for this particular information for a long time.
Thank you and best of luck.
That is very attention-grabbing, You’re a very skilled
blogger. I’ve joined your feed and look ahead to looking for more of your
fantastic post. Also, I’ve shared your web site in my social networks
Hey I am so glad I found your webpage, I really found you by mistake, while I was browsing on Yahoo
for something else, Anyhow I am here now and would just
like to say thanks for a tremendous post and a all round thrilling blog (I also love the theme/design), I don’t have time to
browse it all at the moment but I have saved it and also included your
RSS feeds, so when I have time I will be back to read a great deal more, Please do keep up the
superb work.
Thank you for the good writeup. It in fact was a enjoyment account it.
Look advanced to far brought agreeable from you! However,
how can we keep up a correspondence?
Pretty great post. I simply stumbled upon your blog and
wished to say that I’ve really enjoyed surfing around your weblog posts.
In any case I will be subscribing to your rss feed and I hope you write once more
soon!
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 impatience over that you wish be delivering
the following. unwell unquestionably come more formerly again since exactly
the same nearly a lot often inside case you shield this hike.
Heya! I just wanted to ask if you ever have any problems
with hackers? My last blog (wordpress) was hacked and I ended
up losing many months of hard work due to no back up. Do you
have any solutions to protect against hackers?
Wow, this piece of writing is good, my sister is analyzing these
kinds of things, thus I am going to tell her.
My brother suggested I might like this blog. He was entirely right.
This post actually made my day. You cann’t imagine simply how much time I had spent for this info!
Thanks!
This is really interesting, You are a very skilled blogger.
I’ve joined your feed and look forward to seeking more of your magnificent post.
Also, I have shared your web site in my social networks!
Have you ever thought about including a little bit
more than just your articles? I mean, what you say is important and
all. Nevertheless think of if you added some great images or video clips to give your posts more,
“pop”! Your content is excellent but with pics and videos, this site could
certainly be one of the greatest in its field. Awesome
blog!
Every weekend i used to pay a visit this web page, for the reason that i wish for enjoyment, since this
this web site conations genuinely pleasant funny data too.
We’re a group of volunteers and opening a brand new scheme in our community.
Your web site offered us with valuable info to work on. You’ve done
an impressive job and our whole group shall be grateful
to you.
Hello to every single one, it’s in fact a good for me to visit this site, it contains useful Information.