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 absolutely love your website.. Pleasant colors & theme.
Did you make this web site yourself? Please reply back as I’m looking to create
my own personal website and would love to learn where you
got this from or exactly what the theme is called.
Appreciate it!
Hi there are using WordPress for your site platform? I’m new to the blog world but I’m trying to get started and set
up my own. Do you need any coding expertise to make your own blog?
Any help would be greatly appreciated!
Good day! Do you know if they make any plugins to safeguard against hackers?
I’m kinda paranoid about losing everything I’ve worked hard on. Any recommendations?
I think the admin of this web page is genuinely working hard
in favor of his website, since here every stuff is quality based material.
Hi it’s me, I am also visiting this web page
on a regular basis, this website is in fact nice and the
viewers are genuinely sharing nice thoughts.
I was wondering if you ever thought of changing the page layout of your site?
Its very well written; I love what youve got to say. But maybe you could a little more in the way of content so people
could connect with it better. Youve got an awful lot of text for
only having 1 or two pictures. Maybe you could space it out better?
Heya i am for the first time here. I found this board and I find It really useful & it
helped me out much. I hope to give something back and help others like you aided me.
Very nice post. I absolutely love this website. Keep it up!
Hmm it seems like your website ate my first comment (it was super long)
so I guess I’ll just sum it up what I had written and say, I’m
thoroughly enjoying your blog. I too am an aspiring
blog writer but I’m still new to everything. Do you have any tips for rookie blog writers?
I’d genuinely appreciate it.
Woah! I’m really digging the template/theme of this website.
It’s simple, yet effective. A lot of times it’s difficult to
get that “perfect balance” between superb usability and visual appeal.
I must say that you’ve done a fantastic job with this.
Also, the blog loads very fast for me on Firefox.
Exceptional Blog!
What’s Taking place i am new to this, I stumbled upon this
I’ve discovered It positively helpful and it has aided me
out loads. I hope to give a contribution & assist different customers like its helped me.
Good job.
Good post. I learn something new and challenging
on blogs I stumbleupon every day. It’s always interesting
to read content from other authors and use something from their web sites.
Remarkable issues here. I am very satisfied to peer your article.
Thanks so much and I’m looking forward to contact you.
Will you please drop me a e-mail?
I’m curious to find out what blog system you have been utilizing?
I’m experiencing some small security problems with my
latest website and I’d like to find something more secure.
Do you have any solutions?
Hey there! I could have sworn I’ve been to this site before but after checking through some of the post I realized it’s new to me.
Anyhow, I’m definitely glad I found it and I’ll be bookmarking and checking back often!
Hi, after reading this amazing paragraph i am as well delighted to share
my know-how here with friends.
You actually make it seem so easy with your presentation but
I find this topic to be really something which I think I would never understand.
It seems too complicated and very broad for me. I’m looking forward for your
next post, I’ll try to get the hang of it!
It’s hard to find well-informed people on this subject, however, you seem like you know
what you’re talking about! Thanks
Informative article, totally what I needed.
Thank you for sharing your info. I truly appreciate your efforts
and I will be waiting for your further write ups thanks once again.
I was recommended this website by way of my cousin. I am no longer positive whether or not this publish is written by him as nobody else realize such precise approximately my difficulty.
You’re amazing! Thanks!
I’d like to find out more? I’d want to find out more details.
Evolution Gaming just lost its powerful monopoly on live dealer casino
gaming in the US.
Allso visit my web-site –카지노 칩 종류
I read this piece of writing completely regarding the resemblance of newest and previous technologies, it’s remarkable article.
Hello to every , as I am truly eager of reading this webpage’s post to
be updated on a regular basis. It contains fastidious material.
First of all I would like to say great blog! I had a quick question which I’d like to ask if you do not
mind. I was interested to find out how you center yourself and clear
your mind prior to writing. I have had difficulty clearing my thoughts in getting
my thoughts out there. I truly do take pleasure in writing however it just
seems like the first 10 to 15 minutes are lost simply just trying to figure out how to begin. Any
suggestions or tips? Appreciate it!
Hi there, I enjoy reading through your article post.
I like to write a little comment to support you.
I have read so many content regarding the blogger lovers except
this post is truly a nice article, keep it up.
If some one needs expert view on the topic
of blogging then i advise him/her to visit this webpage,
Keep up the nice job.
Simply wish to say your article is as astonishing.
The clarity to your submit is just excellent and that i could
assume you’re knowledgeable on this subject. Fine together with
your permission let me to snatch your RSS feed to keep up to date with imminent post.
Thank you one million and please continue the enjoyable work.
Asking questions are in fact fastidious thing if you are not understanding
something totally, but this article provides fastidious understanding yet.
Thank you for the good writeup. It in fact was a amusement
account it. Look advanced to far added agreeable from
you! By the way, how can we communicate?
Wonderful site. Plenty of helpful info here. I am sending it to a few buddies ans also sharing in delicious.
And naturally, thanks on your sweat!
I like what you guys are up too. This type
of clever work and reporting! Keep up the awesome works guys I’ve incorporated you guys to my personal
blogroll.
I am regular reader, how are you everybody? This piece of writing posted at this site is in fact pleasant.
Excellent items from you, man. I’ve consider your stuff prior to and
you’re simply too wonderful. I actually like what you’ve got here, really
like what you are stating and the best way
wherein you say it. You make it enjoyable and you
still take care of to keep it sensible. I cant wait
to read far more from you. That is really a great web site.
Hi there to every one, the contents present at this site are in fact awesome for people knowledge, well, keep up the good work fellows.
Hello there! Would you mind if I share your blog with my zynga group?
There’s a lot of folks that I think would really enjoy your content.
Please let me know. Thank you
Appreciating the dedication you put into your website and in depth information you present.
It’s nice to come across a blog every once in a while that isn’t
the same old rehashed information. Great read! I’ve saved your site and I’m adding your
RSS feeds to my Google account.
Hi just wanted to give you a quick heads up and let
you know a few of the images aren’t loading properly.
I’m not sure why but I think its a linking issue. I’ve tried it in two
different browsers and both show the same results.
My programmer is trying to convince me to move to .net from PHP.
I have always disliked the idea because of the costs.
But he’s tryiong none the less. I’ve been using WordPress on several websites for about a year
and am nervous about switching to another platform. I have heard great things about blogengine.net.
Is there a way I can transfer all my wordpress content into it?
Any kind of help would be really appreciated!
Thank you for the auspicious writeup. It in fact was once a amusement
account it. Glance complicated to far brought agreeable from you!
By the way, how can we communicate?
Wow, amazing blog structure! How lengthy have you ever been blogging for?
you make blogging look easy. The entire glance of your website is wonderful,
as smartly as the content material!
I’m no longer positive where you are getting your info, however
good topic. I needs to spend a while learning more or understanding more.
Thank you for wonderful information I was on the lookout for this information for my mission.
Very nice write-up. I certainly appreciate this site. Stick with it!
This paragraph will assist the internet people for building
up new weblog or even a weblog from start to end.
If some one wants to be updated with newest technologies therefore
he must be visit this website and be up to date all the time.
I know this if off topic but I’m looking into starting my own blog and was wondering what all is needed to get setup?
I’m assuming having a blog like yours would cost a pretty penny?
I’m not very web savvy so I’m not 100% sure.
Any tips or advice would be greatly appreciated.
Cheers
Excellent post. I was checking continuously this
blog and I’m inspired! Extremely helpful information specifically
the final section 🙂 I maintain such information a lot.
I used to be looking for this certain information for
a long time. Thank you and best of luck.
Thanks for the marvelous posting! I truly enjoyed reading it, you might be
a great author.I will remember to bookmark your blog and will often come back at some point.
I want to encourage you continue your great writing, have a nice holiday weekend!