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!
Hi there everybody, here every one is sharing such know-how, thus it’s nice to read this blog, and I used to go to see this
blog everyday.
I’m excited to discover this page. I want to to thank you
for ones time just for this wonderful read!! I definitely
enjoyed every bit of it and i also have you book marked to check out new things on your web site.
Hi there, its fastidious paragraph on the topic of media print, we all be aware of media is a enormous source of facts.
Hi there to every one, it’s in fact a pleasant for me to go to see this web site, it includes useful Information.
I am really loving the theme/design of your website.
Do you ever run into any browser compatibility problems?
A handful of my blog audience have complained about my site not working correctly in Explorer but looks great in Safari.
Do you have any recommendations to help fix this problem?
I was recommended this blog by my cousin. I’m not sure
whether this post is written by him as no one else know such detailed about my trouble.
You’re wonderful! Thanks!
When someone writes an post he/she keeps the idea of a user in his/her brain that how a user can understand it.
So that’s why this post is great. Thanks!
This is a really good tip especially to those new to
the blogosphere. Brief but very precise information…
Thank you for sharing this one. A must read post!
Do you have a spam issue on this blog; I also am a blogger, and I was wondering your situation; many of us have developed some nice methods and we are
looking to exchange solutions with other folks, be sure to shoot
me an email if interested.
Hi, yes this article is really pleasant and I have learned lot of things from it regarding blogging.
thanks.
I think what you wrote was very reasonable.
However, consider this, suppose you added a little
information? I am not saying your information isn’t good, however suppose you added a post title to
possibly get folk’s attention? I mean “Plain Vanilla”
Angel Structure – Phil Strazzulla's Blog
is kinda vanilla. You could look at Yahoo’s front page and see how they write article headlines to
grab viewers to click. You might add a video
or a related pic or two to grab readers interested about what you’ve
got to say. In my opinion, it would make your posts a little livelier.
Hi there, its nice paragraph regarding media print, we all be familiar with media is a fantastic source of information.
I need to to thank you for this wonderful read!! I absolutely loved every little bit
of it. I have you book-marked to look at new stuff you
post…
hey there and thank you for your information – I have certainly
picked up something new from right here. I did however expertise
a few technical points using this web site, since I experienced to reload the web site lots of times previous to I could get it to load properly.
I had been wondering if your hosting is OK? Not that I
am complaining, but sluggish loading instances times
will often affect your placement in google and could damage your high-quality
score if ads and marketing with Adwords. Anyway I’m adding this RSS to my e-mail and could
look out for much more of your respective intriguing
content. Ensure that you update this again soon.
Hello, I enjoy reading all of your article. I like to write a
little comment to support you.
I’m not that much of a internet reader to be honest but your sites really nice,
keep it up! I’ll go ahead and bookmark your site to come back in the future.
Cheers
Hi! I could have sworn I’ve visited this web site
before but after looking at some of the articles I realized it’s new to me.
Regardless, I’m certainly happy I discovered it and I’ll be book-marking it and checking back frequently!
magnificent submit, very informative. I
wonder why the opposite experts of this sector don’t notice this.
You should proceed your writing. I’m sure, you’ve a great readers’ base already!
I visited many websites but the audio quality for audio songs current at this web site is actually
marvelous.
Hello, i think that i saw you visited my web site thus i came to “return the favor”.I’m trying to find things to enhance
my web site!I suppose its ok to use some of your ideas!!
I was curious if you ever considered 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 one or two images.
Maybe you could space it out better?
Hi there would you mind stating which blog
platform you’re using? I’m going to start my own blog soon but I’m having a hard time choosing between BlogEngine/Wordpress/B2evolution and Drupal.
The reason I ask is because your layout seems different then most blogs and I’m looking for something completely unique.
P.S Sorry for getting off-topic but I had to ask!
Fantastic goods from you, man. I have be aware your stuff prior to and you’re just too wonderful.
I actually like what you have received right here, really like what
you’re stating and the way in which wherein you say it.
You make it enjoyable and you continue to care for to keep it
sensible. I cant wait to read much more from you. That is
actually a great web site.
Nice blog here! Also your web site loads up
very fast! What host are you using? Can I get your
affiliate link to your host? I wish my web site loaded up as fast as yours lol
Sweet blog! I found it while surfing around on Yahoo News.
Do you have any suggestions on how to get listed in Yahoo News?
I’ve been trying for a while but I never seem to get there!
Cheers
Excellent blog here! Also your web site loads up very fast!
What web host are you using? Can I get your affiliate link to your
host? I wish my web site loaded up as quickly as yours lol
Every weekend i used to pay a visit this web page, because i wish for enjoyment, as this
this website conations in fact pleasant funny stuff too.
It’s enormous that you are getting thoughts from this piece of writing as well as from our dialogue made at this time.
Highly descriptive post, I loved that bit. Will there be a
part 2?
Truly no matter if someone doesn’t know afterward its up
to other people that they will assist, so here it takes
place.
What’s Going down i’m new to this, I stumbled upon this I have discovered
It absolutely helpful and it has helped me out loads.
I’m hoping to give a contribution & aid different
users like its aided me. Great job.
This is really interesting, You’re a very skilled blogger.
I have joined your feed and look forward to seeking more of your excellent post.
Also, I have shared your web site in my social networks!
hey there and thank you for your info – I have certainly picked
up anything new from right here. I did however expertise a few technical points using this web site, since I experienced to reload the
website lots of times previous to I could get it to load properly.
I had been wondering if your hosting is OK?
Not that I’m complaining, but sluggish loading
instances times will sometimes affect your placement in google and could damage your
quality score if advertising and marketing with
Adwords. Well I’m adding this RSS to my e-mail and could look out for a
lot more of your respective interesting content. Make
sure you update this again soon.
Hi there to all, how is all, I think every one is getting more from this site,
and your views are good designed for new users.
Thanks , I have just been searching for information about this subject
for a long time and yours is the best I have came upon so far.
But, what about the bottom line? Are you certain concerning the source?
Hi! I could have sworn I’ve been to your blog before but after looking at a few of the posts I realized
it’s new to me. Nonetheless, I’m definitely pleased I found
it and I’ll be bookmarking it and checking back often!
Hola! I’ve been following your blog for a long
time now and finally got the bravery to go ahead and give you
a shout out from Atascocita Texas! Just wanted to mention keep up the
good job!
I really like your blog.. very nice colors & theme.
Did you design this website yourself or did you hire someone to do it for
you? Plz respond as I’m looking to construct my own blog and would
like to find out where u got this from. kudos
Excellent pieces. Keep writing such kind of
information on your blog. Im really impressed by your site.
Hello there, You’ve performed an excellent job. I will certainly digg it and in my opinion recommend to my friends.
I am sure they will be benefited from this site.
I’m gone to convey my little brother, that he should also visit
this webpage on regular basis to get updated from
most up-to-date news.
Write more, thats all I have to say. Literally, it seems as though you relied on the
video to make your point. You obviously know what
youre talking about, why throw away your intelligence on just posting videos to your
weblog when you could be giving us something informative to read?
I think the admin of this website is really working hard in favor
of his site, because here every information is quality based data.
Someone essentially lend a hand to make critically posts I would
state. That is the first time I frequented your web page and up to now?
I amazed with the research you made to make this actual publish extraordinary.
Fantastic process!
I’m extremely impressed along with your writing talents as
well as with the structure in your weblog. Is that
this a paid topic or did you modify it your self? Either way keep up the
nice high quality writing, it’s uncommon to peer a great weblog like this one nowadays..
Hi terrific blog! Does running a blog similar to
this take a lot of work? I’ve absolutely no
expertise in programming but I had been hoping to start
my own blog soon. Anyway, should you have any recommendations or techniques for new blog owners please
share. I know this is off topic however I simply wanted to ask.
Thanks!
Normally I don’t learn post on blogs, but I wish to say that
this write-up very compelled me to try and do so! Your writing taste has been surprised
me. Thanks, quite great article.
Way cool! Some very valid points! I appreciate you penning this write-up plus the rest of the website is very good.
Your style is unique in comparison to other folks I have read
stuff from. Thank you for posting when you have the opportunity, Guess I’ll just book
mark this site.
My programmer 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 Movable-type
on several websites for about a year and am concerned about switching to another platform.
I have heard very good things about blogengine.net. Is there a way I can import all my wordpress posts into it?
Any kind of help would be really appreciated!
You ought to take part in a contest for one of
the greatest sites online. I most certainly will highly recommend this website!