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!
Fastidious answer back in return of this matter with genuine arguments and explaining everything regarding that.
I am really glad to glance at this website posts which includes
tons of helpful facts, thanks for providing such information.
Its like you read my mind! You seem to know so much about this, like you wrote
the book in it or something. I think that
you could do with a few pics to drive the message home a little bit, but other than that, this is
excellent blog. An excellent read. I will certainly be back.
It’s appropriate time to make some plans for the future and
it’s time to be happy. I’ve read this post and if I could I desire
to suggest you some interesting things or suggestions.
Maybe you can write next articles referring to this article.
I want to read more things about it!
Hi there, I found your blog by way of Google
whilst looking for a related subject, your website got here up, it
seems great. I have bookmarked it in my google bookmarks.
Hi there, simply was aware of your blog through Google, and located that it’s truly informative.
I am gonna be careful for brussels. I’ll be grateful in case you proceed this in future.
A lot of other people will be benefited out of your
writing. Cheers!
I have been exploring for a little for any high-quality articles or weblog
posts on this sort of space . Exploring in Yahoo I at last stumbled upon this site.
Studying this info So i’m satisfied to express that I’ve
a very excellent uncanny feeling I came upon just what
I needed. I so much unquestionably will make certain to don?t forget
this site and provides it a look regularly.
Greetings from Ohio! I’m bored to tears at work so I decided to
check out your blog on my iphone during lunch break.
I love the knowledge you present here and can’t wait to take
a look when I get home. I’m shocked at how quick
your blog loaded on my mobile .. I’m not even using
WIFI, just 3G .. Anyways, amazing site!
I am not sure where you’re getting your info, but good topic.
I needs to spend some time learning much more or understanding more.
Thanks for fantastic information I was looking for
this information for my mission.
You should be a part of a contest for one of the finest sites online.
I am going to recommend this site!
I’m gone to inform my little brother, that he should also pay a quick visit this blog on regular
basis to take updated from latest gossip.
whoah this blog is excellent i love studying your articles.
Keep up the good work! You recognize, lots of persons are searching
around for this info, you could help them greatly.
Hey I know this is off topic but I was wondering if you knew of any widgets I
could add to my blog that automatically tweet my newest twitter updates.
I’ve been looking for a plug-in like this for quite some time and was
hoping maybe you would have some experience with something like
this. Please let me know if you run into anything.
I truly enjoy reading your blog and I look forward to your new updates.
Peculiar article, totally what I wanted to find.
Thanks for sharing your thoughts on bah togel. Regards
I feel that is among the most significant information for me.
And i’m glad studying your article. But want
to statement on few general things, The website style is ideal, the articles is in reality nice : D.
Good job, cheers
I am actually grateful to the holder of this web site who has shared this fantastic article at at this time.
Hello there, You’ve done an excellent job. I will certainly
digg it and personally suggest to my friends. I
am confident they’ll be benefited from this site.
Way cool! Some very valid points! I appreciate you penning this
write-up and also the rest of the site is very good.
I blog frequently and I really thank you for your information. The article has really peaked my interest.
I am going to book mark your blog and keep checking for new details about once a week.
I opted in for your RSS feed too.
Thankfulness to my father who stated to me concerning this web site,
this website is in fact amazing.
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 reply as I’m looking to design my own blog and would
like to find out where u got this from. many thanks
I read this post fully regarding the comparison of newest and earlier technologies, it’s awesome article.
I think this is among the most vital information for me.
And i’m glad reading your article. But wanna remark on few general things, The website
style is great, the articles is really nice : D. Good job, cheers
It’s a pity you don’t have a donate button! I’d most certainly donate to
this excellent blog! I guess for now i’ll settle for book-marking and adding
your RSS feed to my Google account. I look forward to brand new updates and will talk about
this website with my Facebook group. Talk soon!
Hello there, just became aware of your blog through Google, and found that it is really
informative. I am gonna watch out for brussels. I will appreciate if you continue
this in future. Many people will be benefited from your writing.
Cheers!
Do you have a spam problem on this blog; I also am
a blogger, and I was wondering your situation;
many of us have developed some nice procedures and we are looking to swap strategies with others,
be sure to shoot me an email if interested.
Hi there! 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 suggestions?
Hi, I want to subscribe for this web site to get most up-to-date updates, therefore where can i do it please help
out.
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 Movable-type
on various websites for about a year and am concerned about switching to
another platform. I have heard great things about blogengine.net.
Is there a way I can import all my wordpress posts into it?
Any kind of help would be greatly appreciated!
I’ve been exploring for a little for any high quality articles or blog posts in this sort of space .
Exploring in Yahoo I at last stumbled upon this web site.
Reading this information So i’m satisfied to
express that I’ve an incredibly excellent uncanny feeling I came upon exactly what I needed.
I most unquestionably will make sure to don?t fail to remember this website and give it
a glance on a constant basis.
This is a good tip particularly to those new to the blogosphere.
Short but very accurate information… Many thanks for
sharing this one. A must read article!
Amazing blog! Is your theme custom made or did you download
it from somewhere? A theme like yours with a few simple tweeks would
really make my blog jump out. Please let me know where you got your design. Cheers
Woah! I’m really digging the template/theme of this site.
It’s simple, yet effective. A lot of times it’s challenging 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 super quick for me on Internet explorer.
Excellent Blog!
Do you mind if I quote a few of your articles as long as
I provide credit and sources back to your site? My blog is in the exact same area of interest as
yours and my visitors would genuinely benefit from a lot of the
information you provide here. Please let me know if this okay
with you. Thanks a lot!
Its exquisite base is one to rival even the finest casinos on the Las Vegas
Strip.
Stop by my web blpg – 우리카지노 총판
Hello there, just became aware of your blog through Google, and found that it’s truly informative.
I am going to watch out for brussels. I will be grateful if you continue
this in future. Lots of people will be benefited from your writing.
Cheers!
Keep on working, great job!
Wonderful blog! I found it while searching on Yahoo News.
Do you have any tips on how to get listed in Yahoo News?
I’ve been trying for a while but I never seem to get there!
Thanks
Awesome! Its in fact awesome post, I have got much clear idea regarding from this piece of writing.
You’ve made some really good points there. I looked on the web for more information about the issue and
found most individuals will go along with your views on this website.
Somebody essentially help to make severely posts I might state.
That is the first time I frequented your web page and to this point?
I amazed with the analysis you made to create this actual publish amazing.
Wonderful job!
Hi, I think your website might be having browser
compatibility issues. When I look at your blog site 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, superb blog!
Hi! This is my first visit to your blog! We are a team of volunteers and starting a new project in a community in the
same niche. Your blog provided us beneficial information to work on. You have done
a wonderful job!
I’m truly enjoying the design and layout of your site.
It’s a very easy on the eyes which makes it much more enjoyable
for me to come here and visit more often. Did you hire out a
developer to create your theme? Excellent work!
Wow, incredible blog format! How long have you
been blogging for? you made running a blog look easy.
The full look of your website is great, as neatly as
the content!
Appreciate the recommendation. Let me try it out.
Hello friends, how is everything, and what you want to say concerning this article,
in my view its actually amazing designed for me.
This is my first time pay a quick visit at here and i am genuinely happy to read all at
single place.
I’m not sure where you are getting your information, but good topic.
I needs to spend some time learning much more or understanding more.
Thanks for fantastic info I was looking for this info for my
mission.
This is the perfect webpage for anybody who would like to understand this topic.
You understand so much its almost tough to argue with you (not that I actually will need to…HaHa).
You definitely put a brand new spin on a topic which has
been written about for years. Great stuff, just wonderful!