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!
Very descriptive blog, I liked that bit. Will there
be a part 2?
I was recommended this web site by way of my cousin. I am no longer
certain whether this put up is written by him as nobody else know such precise about my problem.
You’re incredible! Thank you!
Thanks for finally talking about > “Plain Vanilla”
Angel Structure – Phil Strazzulla's Blog < Liked it!
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 want to suggest you
some interesting things or tips. Perhaps you could write next articles referring to this article.
I desire to read more things about it!
Hi there it’s me, I am also visiting this site on a regular basis, this website
is really pleasant and the viewers are in fact sharing nice
thoughts.
Unquestionably believe that which you said.
Your favorite reason appeared to be on the web the simplest thing to be aware of.
I say to you, I definitely get annoyed while people think about worries
that they plainly don’t know about. You managed to hit the nail upon the top and defined out the whole
thing without having side effect , people can take a signal.
Will probably be back to get more. Thanks
magnificent publish, very informative. I wonder why the opposite experts of this sector
do not understand this. You should continue your writing.
I’m confident, you’ve a great readers’ base already!
Have you ever considered about including a little bit more than just your
articles? I mean, what you say is valuable and all.
But think of if you added some great pictures or videos to give your posts more,
“pop”! Your content is excellent but with images and videos, this site could definitely be one of the very best in its field.
Terrific blog!
What a information of un-ambiguity and preserveness of precious know-how
regarding unpredicted emotions.
I think the admin of this web site is really working hard in support of his web
site, as here every information is quality based data.
I am curious to find out what blog system you’re working with?
I’m experiencing some small security problems with my latest blog and I would like to find something more risk-free.
Do you have any solutions?
Hello there, I found your web site by the use of Google even as searching for a related topic, your website came up,
it looks good. I’ve bookmarked it in my google bookmarks.
Hi there, simply changed into alert to your weblog through Google,
and found that it’s truly informative. I am gonna watch out for brussels.
I’ll appreciate if you happen to continue this in future.
A lot of other people can be benefited from your writing.
Cheers!
Just wish to say your article is as astounding. The clearness in your post is just great and i could
assume you’re an expert on this subject. Well with your permission allow me
to grab your feed to keep updated with forthcoming
post. Thanks a million and please keep up the rewarding work.
I do not know whether it’s just me or if perhaps everyone else encountering issues
with your website. It looks like some of the text within your content are
running off the screen. Can someone else please provide feedback and let me
know if this is happening to them as well? This might be a issue with my internet browser because I’ve had this happen before.
Thanks
An interesting discussion is worth comment. I do believe that you should publish more about this subject matter,
it may not be a taboo subject but generally people don’t talk about such subjects.
To the next! Cheers!!
Undeniably believe that which you stated. Your favourite reason seemed to
be at the net the easiest thing to be aware of. I say to you, I certainly get annoyed
at the same time as people think about concerns that they just don’t recognise about.
You managed to hit the nail upon the highest as smartly as
outlined out the whole thing with no need side-effects , other people can take a signal.
Will probably be again to get more. Thanks
Wonderful blog! I found it while browsing 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!
Cheers
There is definately a great deal to find out about this subject.
I really like all of the points you have made.
Great post. I was checking continuously this blog and I’m impressed!
Extremely useful information particularly the last part 🙂 I care for such info a lot.
I was seeking this certain information for a very long time.
Thank you and best of luck.
First off I would like to say awesome blog!
I had a quick question in which I’d like to ask if you do not mind.
I was interested to find out how you center yourself and clear
your thoughts prior to writing. I’ve had a hard time clearing my mind
in getting my thoughts out. I do enjoy writing but it
just seems like the first 10 to 15 minutes are generally wasted
just trying to figure out how to begin. Any suggestions or hints?
Thanks!
What’s Happening i am new to this, I stumbled upon this I’ve found It absolutely helpful and it has helped me out
loads. I am hoping to give a contribution & assist other users
like its aided me. Good job.
Awesome things here. I am very satisfied to look your post.
Thanks so much and I am taking a look ahead to contact you.
Will you kindly drop me a mail?
Thanks in favor of sharing such a nice opinion, post is pleasant,
thats why i have read it entirely
certainly like your web-site however you need to check the spelling on quite a few of your
posts. Many of them are rife with spelling problems and I find it very
bothersome to inform the reality on the other hand
I will certainly come again again.
This website really has all of the info I needed about this subject and didn’t know who to ask.
I think the admin of this web site is really working hard in favor
of his site, as here every material is quality based information.
I do believe all the concepts you have offered on your post.
They are really convincing and can definitely work. Still, the posts are very quick for novices.
May you please extend them a little from subsequent time?
Thanks for the post.
I have been browsing on-line more than 3 hours these days,
but I by no means discovered any fascinating article like yours.
It is lovely price sufficient for me. In my opinion, if all website owners and
bloggers made good content material as you probably did, the internet can be a lot more
helpful than ever before.
Spot on with this write-up, I seriously feel this
web site needs a lot more attention. I’ll probably be back again to read more, thanks for the info!
Excellent goods from you, man. I’ve understand your stuff
previous to and you are just too fantastic. I actually like what you have acquired here, certainly like what
you are stating and the way in which you say it. You make it
entertaining and you still care for to keep it smart.
I can not wait to read far more from you. This is really a wonderful web site.
You could definitely see your skills within the article you write.
The arena hopes for more passionate writers like you who aren’t afraid
to mention how they believe. At all times follow your heart.
Hey there, I think your website might be having browser compatibility issues.
When I look at your website in Chrome, 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, very good blog!
Attractive element of content. I simply stumbled upon your site and in accession capital to say that I get in fact enjoyed account your blog posts.
Anyway I’ll be subscribing on your augment or even I
success you get entry to consistently fast.
I every time spent my half an hour to read this web site’s articles or reviews everyday along with a mug of coffee.
What a stuff of un-ambiguity and preserveness of precious experience on the topic of unpredicted emotions.
Howdy I am so happy I found your web site, I really found you by mistake, while I was browsing on Yahoo for something else, Anyways I am here now and would just like to say thank you for a tremendous post and a all round
thrilling 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 included your RSS feeds, so when I have time
I will be back to read a lot more, Please do keep up the great job.
Hey there! I know this is kinda off topic however I’d figured I’d ask.
Would you be interested in exchanging links or maybe guest writing a blog post or vice-versa?
My blog covers a lot of the same subjects as yours and I believe we could greatly benefit
from each other. If you’re interested feel free to shoot me an e-mail.
I look forward to hearing from you! Fantastic blog by the way!
Yesterday, while I was at work, my cousin stole my apple ipad and tested to
see if it can survive a 30 foot drop, just so she
can be a youtube sensation. My apple ipad is now broken and she has 83 views.
I know this is entirely off topic but I had to share it with someone!
Hello, all is going nicely here and ofcourse every one is sharing facts, that’s actually good, keep up writing.
It’s awesome in support of me to have a site, which is good in favor
of my experience. thanks admin
Having read this I believed it was really informative.
I appreciate you spending some time and effort to put this short article together.
I once again find myself spending a significant amount of
time both reading and posting comments. But so what, it was still worthwhile!
Hi there everyone, it’s my first pay a visit at this site, and paragraph is truly fruitful for me, keep up
posting these types of articles.
When someone writes an paragraph he/she retains the
thought of a user in his/her mind that how a user can be aware of it.
So that’s why this paragraph is amazing. Thanks!
Great beat ! I would like to apprentice whilst you amend your web site, how could i subscribe for a weblog web site?
The account helped me a appropriate deal. I were a
little bit acquainted of this your broadcast offered brilliant transparent
idea
Hey There. I found your blog using msn. This is an extremely well written article.
I will make sure to bookmark it and return to read more of your useful information. Thanks
for the post. I’ll certainly comeback.
My brother recommended I may like this web site. He was once entirely right.
This publish truly made my day. You cann’t believe simply how
a lot time I had spent for this information! Thanks!
You’re so awesome! I don’t believe I’ve truly read through a
single thing like that before. So great to find someone with a few genuine thoughts on this
issue. Seriously.. thank you for starting this up. This web site is something that’s
needed on the web, someone with a little originality!
Hi there, just wanted to say, I enjoyed this article.
It was helpful. Keep on posting!
Hello to all, how is everything, I think every one is getting more
from this web site, and your views are good designed for new people.
Thanks for finally talking about > “Plain Vanilla”
Angel Structure – Phil Strazzulla's Blog < Loved it!