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!
Hmm is anyone else experiencing problems with the
images on this blog loading? I’m trying to determine if its a problem on my
end or if it’s the blog. Any responses would be greatly appreciated.
agatelm ec2f99d4de https://trello.com/c/gV2a83WW/27-confirmation-latest-registration-x32-cracked
Hello, i believe that i noticed you visited
my website so i got here to go back the desire?.I am trying to to find things to improve my web site!I suppose its good enough to make use of some of your
ideas!!
May I simply just say what a comfort to find an individual
who really understands what they are talking about on the web.
You actually understand how to bring a problem to light and make it important.
More people need to check this out and understand this side of the story.
I was surprised that you aren’t more popular given that you certainly
possess the gift.
I really like what you guys tend to be up too.
This kind of clever work and coverage! Keep up the excellent works guys I’ve incorporated you guys to my personal blogroll.
Hi there, just became aware of your blog through Google, and found that it is truly 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!
Fabulous, what a weblog it is! This weblog provides valuable information to us, keep it up.
It’s hard to find well-informed people on this subject, but you sound like you
know what you’re talking about! Thanks
Hi there exceptional blog! Does running a blog similar to this require a lot of work?
I’ve virtually no expertise in coding however I had been hoping to start my
own blog in the near future. Anyways, should you have
any recommendations or techniques for new blog owners please share.
I understand this is off topic but I just wanted to ask.
Cheers!
Excellent site you have here.. It’s hard to find high-quality writing like yours nowadays.
I really appreciate individuals like you!
Take care!!
I used to be suggested this web site by way of my cousin. I
am now not positive whether or not this put up is written by him as nobody
else recognize such exact about my trouble. You are incredible!
Thanks!
Hi, I think your site might be having browser compatibility issues.
When I look at your blog 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, amazing blog!
It’s really a great and helpful piece of info. I’m satisfied that you shared this useful info with us.
Please keep us informed like this. Thanks
for sharing.
Wow, wonderful blog layout! How long have you been blogging for?
you make blogging look easy. The overall look of your site is
magnificent, let alone the content!
This design is steller! You certainly know
how to keep a reader entertained. Between your wit and your
videos, I was almost moved to start my own blog (well, almost…HaHa!)
Great job. I really loved what you had to say, and more than that,
how you presented it. Too cool!
Hi there! I simply would like to give you a huge thumbs up for the excellent information you have got
here on this post. I’ll be returning to your site for more soon.
Hi there! This post couldn’t be written any better!
Reading this post reminds me of my previous room mate!
He always kept talking about this. I will forward this write-up
to him. Pretty sure he will have a good read. Thank you for sharing!
It’s impressive that you are getting thoughts from this paragraph as
well as from our discussion made at this time.
I’m amazed, I must say. Seldom do I encounter a blog that’s both
equally educative and interesting, and let me tell you, you have hit the nail on the
head. The issue is an issue that not enough men and women are speaking intelligently about.
I’m very happy that I found this during my search for something regarding this.
Hey! Someone in my Facebook group shared this website with us so I came to look it over.
I’m definitely enjoying the information. I’m bookmarking and will be tweeting
this to my followers! Superb blog and wonderful style and design.
For hottest news you have to go to see web and on web I found this site as a most excellent web page for latest updates.
Hello there, I found your blog by means of Google whilst looking for a related subject, your site got
here up, it appears to be like great. I have bookmarked
it in my google bookmarks.
Hello there, simply become alert to your blog through Google, and found that it’s really informative.
I am gonna be careful for brussels. I’ll appreciate should you continue this in future.
A lot of folks shall be benefited out of your writing.
Cheers!
Have you ever thought about writing an e-book or
guest authoring on other blogs? I have a blog based on the same ideas you discuss and
would really like to have you share some stories/information. I know
my subscribers would appreciate your work. If you are even remotely interested, feel free to send me an email.
Thanks for your personal marvelous posting! I truly enjoyed reading it, you may be a great author.I will make sure to
bookmark your blog and will often come back
at some point. I want to encourage you continue your great job,
have a nice holiday weekend!
At this moment I am going to do my breakfast, afterward having my breakfast coming again to read other news.
Howdy! I know this is kind of off topic but I was
wondering if you knew where I could get a captcha plugin for
my comment form? I’m using the same blog platform as yours and I’m having problems finding one?
Thanks a lot!
Why viewers still make use of to read news papers when in this technological globe all
is existing on web?
Hello there! I could have sworn I’ve been to this site before but after reading through some of the post I realized it’s new to me.
Anyhow, I’m definitely glad I found it and I’ll be book-marking and checking
back frequently!
It’s amazing to go to see this web site and reading the views of all colleagues concerning this post, while I am also keen of getting
know-how.
Hello there I am so delighted I found your site, I really found
you by error, while I was browsing on Google for something else, Regardless I am here now and would just
like to say cheers for a remarkable post and a all round interesting
blog (I also love the theme/design), I don’t have
time to read through it all at the minute but I have book-marked it and also added
your RSS feeds, so when I have time I will be back to read a
lot more, Please do keep up the awesome job.
Hello, I do think your website may be having internet browser compatibility problems.
When I look at your website in Safari, it looks fine but when opening in Internet Explorer, it’s got
some overlapping issues. I merely wanted to provide you with a quick heads up!
Apart from that, great website!
I am in fact thankful to the holder of this web
site who has shared this wonderful paragraph at at this time.
An outstanding share! I have just forwarded this onto a coworker who was doing a little research on this.
And he actually ordered me dinner because I stumbled upon it
for him… lol. So let me reword this…. Thanks for
the meal!! But yeah, thanx for spending time to talk about
this topic here on your blog.
hello there and thank you for your information – I have definitely picked up
something new from right here. I did however expertise several technical issues using this website, as I experienced
to reload the website a lot of times previous to I could get it to load properly.
I had been wondering if your web host is OK? Not that I’m complaining,
but sluggish loading instances times will sometimes affect your placement
in google and can damage your quality score if advertising and marketing with Adwords.
Anyway I’m adding this RSS to my e-mail and could look out for a lot more of
your respective interesting content. Ensure that you
update this again soon.
sibiber ec2f99d4de https://coub.com/stories/4028451-c-uch-c201-firmware-pc-32bit-professional-download
Hey there! I’m at work browsing your blog from my
new iphone! Just wanted to say I love reading through
your blog and look forward to all your posts! Keep up the superb work!
Heya i am for the first time here. I found this board and I find It really useful & it helped me out a lot.
I hope to give something back and aid others like you aided me.
Incredible! This blog looks exactly like my old one! It’s on a entirely different topic but it has pretty much the same page layout and design. Outstanding choice of colors!
Great blog here! Also your website loads up very fast!
What web host are you using? Can I get your affiliate link to your host?
I wish my website loaded up as fast as yours lol
Way cool! Some very valid points! I appreciate you penning this write-up and the rest
of the website is very good.
I’m curious to find out what blog platform you’re utilizing?
I’m experiencing some small security issues with my latest site
and I would like to find something more risk-free. Do you have any recommendations?
Hi every one, here every person is sharing these experience, thus it’s pleasant to read this webpage,
and I used to go to see this weblog everyday.
Hello would you mind stating which blog platform you’re working with?
I’m looking 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 design 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!
We stumbled over here different page and thought I might check things out.
I like what I see so i am just following you. Look forward to looking over your
web page yet again.
Right here is the right web site for everyone who would like to understand this topic.
You realize so much its almost hard to argue with you (not
that I personally will need to…HaHa).
You certainly put a new spin on a topic which has
been discussed for many years. Great stuff, just excellent!
Very nice post. I just stumbled upon your blog and wished
to say that I have really enjoyed browsing your blog posts.
In any case I’ll be subscribing to your rss feed and I hope you write again soon!
Superb, what a webpage it is! This weblog presents valuable facts to
us, keep it up.
Excellent blog you have here but I was wondering if you knew of any discussion boards that
cover the same topics talked about here? I’d really like to be a part of online community where I can get comments from other
knowledgeable people that share the same interest.
If you have any recommendations, please let me know.
Kudos!
What’s up colleagues, how is everything, and what you would like to say regarding this
paragraph, in my view its truly amazing in support of me.
I am really enjoying the theme/design of your web site. Do
you ever run into any internet browser compatibility
issues? A small number of my blog audience have complained about my blog not operating correctly in Explorer
but looks great in Opera. Do you have any tips to help fix this
issue?