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!
Wonderful beat ! I would like to apprentice while
you amend your website, how could i subscribe for a blog web site?
The account aided me a acceptable deal. I had been tiny bit acquainted of this
your broadcast provided bright clear idea
Saved as a favorite, I love your site!
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.
Very descriptive blog, I loved that a lot. Will there be a part 2?
I’m impressed, I have to admit. Rarely do I come across a blog that’s equally
educative and interesting, and let me tell you, you have hit the nail on the head.
The issue is something that too few men and women are speaking intelligently about.
Now i’m very happy that I found this in my search for something concerning this.
If some one needs expert view about running a blog then i recommend him/her
to pay a quick visit this blog, Keep up the nice job.
Hello everybody, here every one is sharing these kinds of know-how, so it’s fastidious to read this website, and I used to pay a visit this webpage daily.
Hello, this weekend is good designed for me, for the reason that
this point in time i am reading this great informative piece
of writing here at my house.
Oh my goodness! Awesome article dude! Thanks, However I am having problems with your RSS.
I don’t understand the reason why I am unable to subscribe to it.
Is there anyone else getting the same RSS problems? Anybody who knows the
answer can you kindly respond? Thanks!!
Hi there everybody, here every person is sharing these kinds of
know-how, so it’s fastidious to read this website, and I used to pay a visit this webpage all the time.
Spot on with this write-up, I truly believe that this site needs a
lot more attention. I’ll probably be returning to see more,
thanks for the info!
If you are going for best contents like I do, simply visit
this web site every day as it gives feature contents, thanks
Do you mind if I quote a couple of your articles as long
as I provide credit and sources back to your blog?
My blog is in the exact same niche as yours and my visitors would certainly benefit
from a lot of the information you present here. Please let me know if this alright with you.
Regards!
I’m truly enjoying the design and layout of your blog. It’s a very easy on the eyes
which makes it much more pleasant for me to come here and visit more
often. Did you hire out a designer to create
your theme? Outstanding work!
certainly like your web-site but you need to
check the spelling on several of your posts. A number of them are rife with spelling problems and
I to find it very bothersome to tell the reality nevertheless
I will definitely come back again.
Useful information. Fortunate me I found your website by chance,
and I’m stunned why this twist of fate did not took
place in advance! I bookmarked it.
Hi there to every body, it’s my first go to see of this weblog; this webpage includes amazing and truly good stuff for readers.
Howdy! I just would like to give you a huge thumbs up for your excellent info you have got here on this post.
I’ll be coming back to your blog for more soon.
I am genuinely thankful to the holder of this website
who has shared this wonderful article at at this
place.
Wonderful beat ! I wish to apprentice even as you amend your site,
how could i subscribe for a weblog site? The account aided me a appropriate deal.
I have been tiny bit acquainted of this your broadcast offered shiny transparent concept
Excellent post. I was checking constantly this weblog and I am impressed!
Very useful info specifically the final phase 🙂
I care for such information much. I was looking for this particular info for a long time.
Thanks and good luck.
Great beat ! I would like to apprentice while you amend your site, how can i subscribe for
a blog site? The account aided me a acceptable deal.
I had been tiny bit acquainted of this your broadcast provided bright
clear concept
You actually make it appear really easy with your presentation but I in finding this matter
to be really one thing which I believe I might never understand.
It sort of feels too complicated and very huge for me.
I am taking a look forward to your subsequent post, I’ll try to get
the dangle of it!
The other day, while I was at work, my sister stole my iPad and
tested to see if it can survive a 25 foot drop, just so
she can be a youtube sensation. My iPad is now destroyed and she has 83
views. I know this is entirely off topic but I had to share it
with someone!
Link exchange is nothing else however it is only placing the other person’s weblog
link on your page at appropriate place and other person will also
do same for you.
whoah this weblog is fantastic i like studying your posts.
Stay up the great work! You already know, a lot of individuals are hunting round for
this information, you could help them greatly.
You really 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 complex and extremely broad for me. I am looking forward for your next post, I will try
to get the hang of it!
I’m gone to inform my little brother, that he should also go to see this web site on regular basis to obtain updated from hottest news update.
I really love your blog.. Pleasant colors & theme.
Did you develop this web site yourself? Please reply back as I’m trying to create my own personal website and would like to learn where you got
this from or just what the theme is named. Many thanks!
Hi there it’s me, I am also visiting this website daily, this site
is really fastidious and the people are really sharing nice
thoughts.
My brother suggested I would possibly like this blog.
He used to be entirely right. This put up truly made my day.
You can not believe simply how so much time I had spent for this info!
Thanks!
At this time it seems like WordPress is the preferred blogging platform available right now.
(from what I’ve read) Is that what you are using on your blog?
Yesterday, while I was at work, my cousin stole my iPad and tested to see if it can survive a forty foot drop, just so she can be a youtube
sensation. My iPad is now destroyed and she has 83 views. I know this
is totally off topic but I had to share it with someone!
Why people still make use of to read news papers when in this technological world all is existing on web?
I think that what you typed made a bunch of sense.
But, what about this? suppose you added a little content?
I mean, I don’t want to tell you how to run your blog,
however what if you added a post title that makes people want more?
I mean “Plain Vanilla” Angel Structure
– Phil Strazzulla's Blog is kinda boring. You ought to look at Yahoo’s home
page and see how they create news headlines to grab viewers to open the links.
You might add a video or a pic or two to get people interested about everything’ve written. Just my
opinion, it might bring your blog a little livelier.
Its like you read my mind! You appear to know so much about this, like
you wrote the book in it or something. I think that you can do with a
few pics to drive the message home a little bit,
but other than that, this is great blog. A great read. I will definitely be back.
I do not even understand how I stopped up here, however I believed this submit
used to be great. I don’t realize who you’re however certainly
you’re going to a well-known blogger if you happen to are not already.
Cheers!
Good day I am so excited I found your web site, I really found you by mistake, while I was browsing on Digg for
something else, Anyhow I am here now and would just like to say thanks for a marvelous post and a all round exciting blog (I also
love the theme/design), I don’t have time to browse
it all at the moment but I have bookmarked it and also added
your RSS feeds, so when I have time I will be back to
read a great deal more, Please do keep up the great
work.
Great site you have got here.. It’s hard to find good quality writing like yours nowadays.
I truly appreciate people like you! Take care!!
Wow, this paragraph is nice, my sister is analyzing these kinds of things, therefore I am going to tell her.
Link exchange is nothing else but it is just placing the other person’s web site link on your page at suitable place and other
person will also do same in support of you.
It’s actually very complex in this full of activity life to
listen news on Television, thus I simply use the web for that
reason, and take the most recent news.
We are a group of volunteers and starting a new scheme in our community.
Your web site offered us with helpful info to work on. You have performed an impressive task and our entire community will likely be thankful to you.
Hi, Neat post. There is a problem with your site in web explorer, may check this?
IE nonetheless is the market chief and a big component to people will
leave out your excellent writing because of this problem.
Hello there! This is kind of off topic but I need some advice from an established blog.
Is it very hard to set up your own blog? I’m not very techincal but I can figure things out pretty fast.
I’m thinking about creating my own but I’m not sure where to start.
Do you have any points or suggestions? Appreciate it
Hmm is anyone else encountering 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 feed-back would be greatly appreciated.
Excellent weblog here! Additionally your web site
quite a bit up very fast! What host are you using?
Can I get your affiliate hyperlink to your host? I want my site
loaded up as quickly as yours lol
With havin so much content and articles do you
ever run into any problems of plagorism or copyright violation? My website has a lot of unique content I’ve either authored myself or outsourced but it appears a lot of it is popping it up all over the web
without my permission. Do you know any methods to help
reduce content from being stolen? I’d certainly appreciate
it.
I have been browsing online greater than three hours these days, yet I by no means found any interesting article like yours.
It’s pretty value enough for me. In my view, if all site owners and
bloggers made excellent content as you probably did, the internet
will likely be much more useful than ever before.
First of all I would like to say terrific blog!
I had a quick question that I’d like to ask if you don’t mind.
I was curious to know how you center yourself and clear your head before writing.
I have had trouble clearing my thoughts in getting my ideas out.
I do enjoy writing however it just seems like the first 10
to 15 minutes are usually lost simply just trying to figure out how to begin. Any ideas or tips?
Many thanks!