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!
I do not even know how I ended up here, but I thought this post was
good. I don’t know who you are but certainly you’re going to a famous blogger
if you aren’t already 😉 Cheers!
Hello I am so delighted I found your webpage, I really found you by accident, while
I was browsing on Bing for something else, Anyways I am here
now and would just like to say kudos for a marvelous post
and a all round thrilling blog (I also love the theme/design), I don’t have
time to look over it all at the moment but I have saved 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 superb b.
Hello There. I found your blog using msn. This is a really well written article.
I will make sure to bookmark it and return to read more of
your useful info. Thanks for the post. I’ll definitely return.
You are so cool! I do not suppose I’ve read a single thing
like that before. So good to find someone with some genuine thoughts on this subject matter.
Really.. thanks for starting this up. This site is one thing that is required on the internet, someone with some originality!
Terrific work! That is the type of information that are meant
to be shared across the web. Shame on the search engines for not positioning this publish upper!
Come on over and consult with my site . Thanks =)
I know this if off topic but I’m looking into starting my own weblog and was curious
what all is required to get setup? I’m assuming having a
blog like yours would cost a pretty penny? I’m not very
web savvy so I’m not 100% certain. Any suggestions or advice would be greatly appreciated.
Thanks
Thanks for your personal marvelous posting! I truly enjoyed reading it, you might be
a great author. I will be sure to bookmark your blog and definitely will come back later in life.
I want to encourage yourself to continue your great job, have a nice day!
naturally like your web site however you have to check the spelling on several of your posts.
Many of them are rife with spelling issues and I in finding
it very bothersome to tell the truth nevertheless I’ll definitely come back again.
Very good article. I am going through many of these issues as well..
Hey There. I discovered your blog the use of msn. That is a
very well written article. I’ll be sure to
bookmark it and come back to read more of your useful info.
Thanks for the post. I’ll certainly return.
Howdy! I simply wish to give you a huge thumbs up for the excellent
information you have right here on this post. I am coming back to your web site for
more soon.
Good day I am so delighted I found your blog, I really found you by accident, while I was
looking on Askjeeve for something else, Anyways I am here now and would just like to say cheers for a fantastic
post and a all round entertaining blog (I also love the theme/design), I don’t
have time to browse it all at the moment but I have book-marked it and also included your RSS feeds, so when I
have time I will be back to read more, Please do keep up the excellent work.
Keep on working, great job!
You can definitely see your enthusiasm within the work you write.
The sector hopes for more passionate writers such as you who aren’t afraid to mention how
they believe. Always follow your heart.
Pretty section of content. I just stumbled upon your website and
in accession capital to assert that I get in fact enjoyed account your blog posts.
Anyway I’ll be subscribing to your feeds and even I achievement you
access consistently rapidly.
Hi there, always i used to check webpage posts here
early in the daylight, as i love to learn more and more.
I do not even know how I ended up here, but I thought this post was great.
I do not know who you are but definitely you’re going to a famous blogger if you aren’t already 😉 Cheers!
This site was… how do I say it? Relevant!! Finally I’ve
found something that helped me. Thanks!
You can definitely see your expertise in the article you
write. The arena hopes for even more passionate
writers such as you who aren’t afraid to say how they believe.
Always go after your heart.
Woah! I’m really digging the template/theme of this blog.
It’s simple, yet effective. A lot of times it’s challenging to get
that “perfect balance” between usability and visual appearance.
I must say you have done a awesome job with this.
Additionally, the blog loads super quick for me on Opera.
Excellent Blog!
What’s up, its nice piece of writing about media print, we all know media is a great source of facts.
Hi, I do think this is a great website. I stumbledupon it
😉 I may return once again since I bookmarked
it. Money and freedom is the greatest way to change,
may you be rich and continue to help others.
Excellent post. I used to be checking continuously this weblog
and I am impressed! Extremely helpful information specially the final part 🙂 I care for such info much.
I used to be looking for this certain info for a long time.
Thank you and best of luck.
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
Hey! Someone in my Myspace group shared this website with us so I came to give it a look.
I’m definitely enjoying the information. I’m book-marking and will be tweeting this
to my followers! Superb blog and brilliant design and style.
Loot’EnKhamun gives players the possibility
to win millions on a single spin.
Here is my webpage … 카지노 후기
Excellent way of describing, and pleasant article
to take data about my presentation topic, which i am going to
deliver in school.
Hello, i think that i saw you visited my site thus i came to “return the favor”.I’m trying to find things
to improve my web site!I suppose its ok to use some of your ideas!!
Heya this is kind of of off topic but I was wanting to know if blogs use WYSIWYG editors or if you have
to manually code with HTML. I’m starting a blog soon but have no
coding expertise so I wanted to get advice from
someone with experience. Any help would be enormously appreciated!
Today, while I was at work, my sister stole my iphone
and tested to see if it can survive a 30
foot drop, just so she can be a youtube sensation. My
iPad is now destroyed and she has 83 views. I know this is completely off topic but I had to share it with someone!
Appreciation to my father who stated to me regarding this webpage, this website is actually
awesome.
An intriguing discussion is worth comment. I think that you need to write more about this
issue, it may not be a taboo subject but generally
people do not speak about such topics. To the next!
Best wishes!!
It’s wonderful that you are getting ideas from this post as well as from our dialogue made
here.
Hello mates, its wonderful paragraph regarding cultureand completely explained,
keep it up all the time.
Hey There. I found your blog using msn. This is a really well written article.
I’ll be sure to bookmark it and come back to read more of your useful information.
Thanks for the post. I will certainly comeback.
This post offers clear idea in favor of the new users of blogging, that in fact how to
do blogging and site-building.
My brother recommended I might like this web site.
He was totally right. This post truly made my day.
You can not imagine simply how much time I had spent
for this information! Thanks!
Hey! Someone in my Myspace group shared this site with
us so I came to check it out. I’m definitely enjoying the information. I’m book-marking and will be tweeting this to
my followers! Superb blog and excellent style and design.
Thanks for one’s marvelous posting! I quite enjoyed reading it, you could be a great author.
I will ensure that I bookmark your blog and will come back someday.
I want to encourage you to continue your great posts, have a nice day!
I am regular visitor, how are you everybody? This post posted at this
web site is genuinely pleasant.
Great post. I was checking continuously this blog and I am impressed! Extremely helpful information specially the last part 🙂 I care for such info a lot. I was looking for this particular info for a long time. Thank you and best of luck.
Hi, after reading this awesome piece of writing i am as well glad to
share my familiarity here with colleagues.
Hi! Do you know if they make any plugins to protect against
hackers? I’m kinda paranoid about losing everything I’ve worked
hard on. Any suggestions?
Very nice post. I just stumbled upon your weblog and wanted to
say that I have really enjoyed browsing your blog
posts. In any case I’ll be subscribing to your feed and I hope you write again soon!
You could definitely see your expertise within the article
you write. The sector hopes for even more passionate writers such as you who are not afraid to mention how they believe.
All the time follow your heart.
An intriguing discussion is definitely worth comment.
I do think that you should write more on this topic, it might not be a taboo subject but typically folks don’t talk about these issues.
To the next! Cheers!!
Yesterday, while I was at work, my cousin stole my apple ipad and tested to see if it can survive a twenty five foot drop, just so she can be a youtube
sensation. My apple ipad is now destroyed and she has 83 views.
I know this is completely off topic but I had
to share it with someone!
Hey! Someone in my Facebook group shared this website with us so I came to check it out.
I’m definitely enjoying the information. I’m book-marking and will be tweeting this to my followers!
Great blog and great design.
I’m not sure where you are getting your info, but great topic.
I needs to spend some time learning more or understanding
more. Thanks for fantastic info I was looking for
this info for my mission.
My spouse and I stumbled over here coming from a different web
page and thought I should check things out. I like what I
see so i am just following you. Look forward to going over
your web page repeatedly.