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!
Remarkable! Its truly awesome piece of writing, I have got much clear idea on the topic of from this article.
Your style is really unique in comparison to other people I have read stuff from.
Many thanks for posting when you’ve got the opportunity, Guess I
will just book mark this page.
These are really fantastic ideas in about blogging. You have touched some nice points here.
Any way keep up wrinting.
I was curious if you ever thought of changing the structure 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?
My coder is trying to convince me to move to .net from PHP.
I have always disliked the idea because of the expenses.
But he’s tryiong none the less. I’ve been using WordPress on a variety of 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 content into it?
Any kind of help would be really appreciated!
Hurrah! At last I got a weblog from where I be
capable of really take useful data concerning my study and knowledge.
With havin so much content and articles do you ever run into any issues of plagorism or
copyright violation? My blog has a lot of unique content I’ve either written myself or outsourced but it looks like a lot of it is popping it
up all over the web without my agreement. Do you know any ways to help prevent content from being
ripped off? I’d definitely appreciate it.
I all the time emailed this webpage post page to all my associates, since if like
to read it next my friends will too.
Magnificent beat ! I would like to apprentice while you amend your web site, how could i
subscribe for a blog website? The account helped me a acceptable
deal. I had been tiny bit acquainted of this your broadcast offered bright
clear idea
My brother suggested I might like this blog. He was entirely right.
This post actually made my day. You cann’t imagine just how much time I
had spent for this information! Thanks!
I am really inspired together with your writing abilities and also with the format
on your weblog. Is this a paid subject or did you modify it yourself?
Anyway keep up the nice quality writing, it’s uncommon to peer a nice weblog like this one these
days..
Woah! I’m really enjoying the template/theme of this
site. It’s simple, yet effective. A lot of times it’s difficult to get that “perfect balance” between usability and visual appearance.
I must say that you’ve done a fantastic job with this.
Also, the blog loads very quick for me on Internet explorer.
Outstanding Blog!
I have learn some just right stuff here. Certainly value bookmarking for revisiting.
I surprise how much effort you put to create one of these great informative site.
Way cool! Some very valid points! I appreciate you penning this
article and also the rest of the website is also really
good.
Greate post. Keep writing such kind of info on your page.
Im really impressed by your site.
Hello there, You have performed an incredible job.
I’ll certainly digg it and in my view suggest to my friends.
I’m sure they’ll be benefited from this site.
Thank you for any other informative website. The place else may I get that type of information written in such an ideal approach?
I’ve a undertaking that I’m just now operating on, and I have been on the
look out for such info.
This site definitely has all the information and facts I needed concerning this
subject and didn’t know who to ask.
What’s up, I desire to subscribe for this web site to obtain most recent updates,
thus where can i do it please assist.
Hi! This is my first visit to your blog! We are a group of volunteers and starting a new
initiative in a community in the same niche. Your blog provided us useful information to work on. You have
done a outstanding job!
I’m gone to say to my little brother, that he should also pay a visit
this blog on regular basis to obtain updated from most recent gossip.
Your style is really unique compared to other people I have read stuff from.
Many thanks for posting when you’ve got the opportunity,
Guess I’ll just book mark this page.
Hello there, just became aware of your blog through Google, and found that it’s truly informative.
I am gonna watch out for brussels. I’ll appreciate if you continue this in future.
Numerous people will be benefited from your writing. Cheers!
This article gives clear idea in support of the new
users of blogging, that in fact how to do running a
blog.
Does your website have a contact page? I’m having trouble locating it but, I’d like to
shoot you an e-mail. I’ve got some creative ideas for your blog you
might be interested in hearing. Either way, great website and I look forward to seeing it expand over time.
Pretty element of content. I simply stumbled upon your
weblog and in accession capital to say that I get in fact loved account your blog posts.
Any way I’ll be subscribing to your augment or even I
fulfillment you get admission to constantly quickly.
Asking questions are really fastidious thing if you are
not understanding anything completely, but this post provides pleasant understanding even.
I was wondering if you ever considered changing the 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 2 images. Maybe you could space it out better?
You’re so cool! I do not suppose I’ve truly read anything like that before.
So nice to discover someone with genuine thoughts on this issue.
Seriously.. thank you for starting this up. This website is one thing that is needed on the
internet, someone with a bit of originality!
Nice response in return of this difficulty with genuine arguments and telling everything about that.
I all the time used to study piece of writing in news papers but now as
I am a user of internet therefore from now I am using
net for articles or reviews, thanks to web.
Thanks for the good writeup. It in fact used to be a entertainment account it.
Glance advanced to more added agreeable from you! However,
how could we keep up a correspondence?
I know this if off topic but I’m looking into starting my own weblog and
was wondering what all is required to get set up?
I’m assuming having a blog like yours would cost a
pretty penny? I’m not very web smart so I’m not 100% positive.
Any tips or advice would be greatly appreciated.
Cheers
Hello! I could have sworn I’ve been to this website before but after browsing through some
of the post I realized it’s new to me. Anyhow, I’m definitely happy
I found it and I’ll be book-marking and checking back frequently!
Wonderful blog! Do you have any hints for aspiring writers?
I’m planning to start my own blog soon but I’m a little lost on everything.
Would you propose starting with a free platform
like WordPress or go for a paid option? There are so many choices out there that
I’m totally overwhelmed .. Any tips? Kudos!
Having read this I thought it was very enlightening.
I appreciate you taking the time and energy to put this information together.
I once again find myself personally spending a lot of time both reading and posting comments.
But so what, it was still worthwhile!
Hmm is anyone else experiencing problems with the images on this
blog loading? I’m trying to find out if its a problem on my end or if
it’s the blog. Any suggestions would be greatly appreciated.
Since the admin of this web site is working, no
doubt very soon it will be well-known, due to its feature contents.
I simply could not go away your site before suggesting that I extremely enjoyed the standard information an individual supply
to your guests? Is going to be back continuously to investigate cross-check new posts
Hello there, just became alert to your blog through Google, and found that it
is really informative. I am gonna watch out for brussels.
I’ll appreciate if you continue this in future.
Lots of people will be benefited from your writing.
Cheers!
Hello, I enjoy reading through your article post.
I wanted to write a little comment to support you.
Just desire to say your article is as astonishing. The clarity in your
post is just great and i can assume you’re an expert on this subject.
Fine with your permission allow me to grab your
RSS feed to keep updated with forthcoming post. Thanks a million and please keep up the gratifying work.
This post is invaluable. How can I find out more?
It’s going to be finish of mine day, except before
finish I am reading this fantastic post to increase my knowledge.
At this moment I am ready to do my breakfast, once having
my breakfast coming over again to read other news.
It’s going to be end of mine day, but before finish I am reading this impressive
paragraph to improve my know-how.
Greetings! Very useful advice in this particular post! It’s the little changes that make the most important changes.
Thanks for sharing!
Right away I am going away to do my breakfast, afterward having my breakfast coming over again to read
further news.
I absolutely love your blog.. Excellent colors & theme.
Did you develop this amazing site yourself? Please reply back as I’m wanting to create my
own site and would love to know where you got this from or
exactly what the theme is named. Thanks!
Hey there just wanted to give you a quick heads up.
The text in your content seem to be running off the screen in Firefox.
I’m not sure if this is a format issue or something to do
with browser compatibility but I figured
I’d post to let you know. The style and design look great though!
Hope you get the problem solved soon. Kudos
Hiya very cool website!! Guy .. Beautiful ..
Amazing .. I’ll bookmark your blog and take the
feeds additionally? I’m glad to search out numerous
helpful info here within the put up, we’d like develop
more techniques in this regard, thank you for sharing.
. . . . .