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!
Currently it appears like Movable Type is the top
blogging platform out there right now. (from what I’ve read) Is that what you’re using on your blog?
Good day! I know this is kinda off topic nevertheless I’d figured I’d ask.
Would you be interested in exchanging links or maybe guest
authoring a blog article or vice-versa? My website covers a lot of the same subjects
as yours and I feel we could greatly benefit from each other.
If you are interested feel free to shoot me an e-mail.
I look forward to hearing from you! Awesome blog by the way!
I am actually thankful to the holder of this web site who has shared this
enormous piece of writing at at this time.
Your style is very unique compared to other people I’ve read stuff from.
I appreciate you for posting when you have the opportunity, Guess
I’ll just book mark this web site.
I got this web site from my friend who told me regarding
this site and now this time I am visiting this web page and reading very informative content here.
Very energetic blog, I enjoyed that a lot. Will there be a part 2?
Hi there, I enjoy reading all of your article. I wanted to write a little comment
to support you.
Wow, fantastic blog layout! How long have you been blogging for?
you make blogging look easy. The overall look of your web site is excellent, let alone the content!
I must thank you for the efforts you have put in penning this site.
I’m hoping to view the same high-grade blog posts from
you later on as well. In truth, your creative writing abilities has inspired me to get my very own website now 😉
Right here is the perfect blog for anybody who hopes to understand this topic.
You know so much its almost tough to argue with you (not that I actually will need to…HaHa).
You certainly put a brand new spin on a subject that has been written about for decades.
Great stuff, just excellent!
Hi there, I found your website via Google even as searching
for a similar subject, your site came up, it appears good.
I’ve bookmarked it in my google bookmarks.
Hello there, simply changed into alert to your weblog
thru Google, and located that it’s really informative.
I am going to be careful for brussels. I’ll be grateful in the
event you continue this in future. Lots of other
people might be benefited from your writing.
Cheers!
Hello it’s me, I am also visiting this web page daily, this site is
genuinely fastidious and the visitors are truly sharing good thoughts.
Currently it seems like BlogEngine is the top blogging platform available
right now. (from what I’ve read) Is that what
you are using on your blog?
Hello there! I could have sworn I’ve been to this web site before but after browsing
through a few of the posts I realized it’s new to me.
Regardless, I’m certainly happy I stumbled upon it and I’ll
be bookmarking it and checking back often!
What’s up friends, its fantastic piece of writing about educationand entirely explained, keep it up all the time.
Hey there fantastic blog! Does running a blog such as this require a
large amount of work? I’ve very little expertise in computer programming however
I was hoping to start my own blog in the near future. Anyway,
if you have any suggestions or techniques for new blog owners please share.
I understand this is off topic but I just wanted to ask.
Thank you!
I like the helpful information you provide in your articles.
I’ll bookmark your blog and check again here frequently.
I’m quite certain I will learn lots of new stuff right here!
Best of luck for the next!
Terrific article! This is the kind of info that are meant to be
shared across the internet. Disgrace on the seek
engines for no longer positioning this put up higher!
Come on over and consult with my site . Thank you =)
I just like the valuable info you provide in your articles.
I’ll bookmark your blog and take a look at again right here regularly.
I am fairly certain I will be informed a lot of new stuff proper here!
Best of luck for the next!
I am in fact happy to glance at this webpage posts which carries tons of valuable data, thanks for providing these kinds of data.
Hello! This is my 1st comment here so I just wanted to give a quick shout out and say I
genuinely enjoy reading your blog posts. Can you suggest any
other blogs/websites/forums that cover the same subjects?
Thanks for your time!
Great goods from you, man. I have be mindful your stuff previous to and you are
just extremely fantastic. I actually like what you’ve acquired here, certainly
like what you’re stating and the way by which you say it.
You are making it entertaining and you continue to take care of to keep it
wise. I can not wait to read far more from you.
This is actually a wonderful website.
I am now not positive the place you are getting your info, but great topic.
I must spend a while finding out more or understanding
more. Thanks for magnificent information I used to be in search
of this information for my mission.
I’m curious to find out what blog system you happen to be utilizing?
I’m experiencing some minor security problems with my latest blog and I’d like to find something more safeguarded.
Do you have any suggestions?
Fantastic website you have here but I was wondering if you
knew of any forums that cover the same topics talked about here?
I’d really like to be a part of community where I can get responses from other knowledgeable people that share the same interest.
If you have any suggestions, please let me know. Thank you!
Thank you for the auspicious writeup. It in fact was a amusement account
it. Look advanced to more added agreeable from
you! By the way, how could we communicate?
Hi! I just wanted to ask if you ever have any problems with hackers?
My last blog (wordpress) was hacked and I ended up losing
several weeks of hard work due to no backup. Do you have any solutions to stop hackers?
Hello, Neat post. There is an issue along with your site in web explorer, might
test this? IE nonetheless is the marketplace chief and a large
part of other people will pass over your fantastic writing due to this problem.
Good day! I could have sworn I’ve been to this website before
but after checking through some of the post I realized it’s new to me.
Anyhow, I’m definitely delighted I found it and
I’ll be bookmarking and checking back often!
Article writing is also a excitement, if you be acquainted
with afterward you can write if not it is complex to write.
I loved as much as you’ll receive carried out right here.
The sketch is tasteful, your authored subject matter stylish.
nonetheless, you command get got an nervousness 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 increase.
Hey there! Do you use Twitter? I’d like to follow you if that would be okay.
I’m absolutely enjoying your blog and look forward to new updates.
This site was… how do you say it? Relevant!! Finally I have found something which
helped me. Appreciate it!
Woah! I’m really digging the template/theme
of this website. It’s simple, yet effective.
A lot of times it’s tough to get that “perfect balance” between superb usability and visual
appeal. I must say you’ve done a awesome job with this.
In addition, the blog loads super quick for me on Safari.
Exceptional Blog!
For hottest information you have to pay a quick visit world-wide-web and on web I found this web site as a finest website
for most up-to-date updates.
Asking questions are actually pleasant thing if
you are not understanding anything fully, but this post offers fastidious understanding even.
It’s going to be ending of mine day, however before ending I am reading this enormous piece of writing to improve my experience.
Hi, the whole thing is going fine here and ofcourse every one is sharing information, that’s genuinely fine, keep up writing.
If some one wishes expert view on the topic of running a blog then i propose
him/her to visit this web site, Keep up
the fastidious job.
Thanks for every other informative site. The place else could I get that type of information written in such an ideal manner?
I have a undertaking that I’m simply now running on, and I’ve been on the look out for such information.
Fabulous, what a web site it is! This blog gives valuable information to us, keep it up.
This site was… how do I say it? Relevant!!
Finally I have found something that helped me. Thanks!
Hi! Do you know if they make any plugins
to protect against hackers? I’m kinda paranoid
about losing everything I’ve worked hard on. Any recommendations?
Thank you, I’ve recently been looking for information about this topic for a while and
yours is the greatest I’ve came upon so far. However,
what concerning the bottom line? Are you certain about the
source?
When someone writes an post he/she maintains the plan of a user
in his/her brain that how a user can understand it.
So that’s why this paragraph is perfect. Thanks!
Hello there, You’ve done an excellent job. I’ll definitely digg it and personally recommend to my friends.
I am sure they’ll be benefited from this website.
I am regular reader, how are you everybody? This piece of writing posted at this
web site is genuinely fastidious.
I’m not sure exactly why but this weblog is loading very slow for me.
Is anyone else having this issue or is it a issue on my end?
I’ll check back later on and see if the problem still exists.
I loved as much as you’ll receive carried out right
here. The sketch is tasteful, your authored subject matter stylish.
nonetheless, you command get bought an edginess over that you wish be delivering the following.
unwell unquestionably come more formerly again since exactly the same nearly
very often inside case you shield this hike.
Attractive section of content. I just stumbled upon your blog and in accession capital to assert that I acquire in fact
enjoyed account your blog posts. Anyway I’ll be subscribing to your augment
and even I achievement you access consistently rapidly.