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!
Does your website have a contact page? I’m having problems locating it but, I’d like to send you an e-mail.
I’ve got some ideas for your blog you might be interested in hearing.
Either way, great site and I look forward to seeing it develop over time.
Appreciate this post. Let me try it out.
That is a really good tip especially to those fresh to
the blogosphere. Simple but very precise information… Appreciate your
sharing this one. A must read article!
Hey would you mind stating which blog platform you’re using?
I’m planning to start my own blog in the near future but I’m having
a hard time deciding 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 unique.
P.S My apologies for being off-topic but I had to ask!
Howdy, i read your blog from time to time and i own a similar one and i was just curious if you get a
lot of spam remarks? If so how do you protect against it, any plugin or anything you can recommend?
I get so much lately it’s driving me insane so any support
is very much appreciated.
I pay a visit day-to-day a few sites and information sites to
read articles or reviews, but this website provides feature based posts.
Article writing is also a fun, if you know afterward
you can write or else it is complex to write.
Thank you for the good writeup. It in fact was a amusement
account it. Look advanced to far added agreeable from
you! By the way, how could we communicate?
Wonderful 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!
Many thanks
Very good blog! Do you have any hints for aspiring writers?
I’m hoping to start my own website soon but I’m a little lost on everything.
Would you propose starting with a free platform like WordPress or go for a paid option? There are so many choices out there that I’m completely
confused .. Any tips? Thanks a lot!
Everything is very open with a very clear clarification of the issues.
It was truly informative. Your site is very helpful.
Thanks for sharing!
Pretty portion of content. I simply stumbled upon your weblog and in accession capital to say that I acquire in fact loved account your weblog
posts. Anyway I’ll be subscribing to your feeds and even I success you get
admission to consistently quickly.
It’s difficult to find educated people about this subject, however, you sound like you know what you’re talking about!
Thanks
My brother recommended I might like this web site.
He was once totally right. This publish actually made my day.
You can not imagine simply how so much time I had spent for this information! Thanks!
Great blog! Is your theme custom made or did you download
it from somewhere? A design like yours with a few simple adjustements would really make my blog jump out.
Please let me know where you got your design. Thanks
Saved as a favorite, I love your site!
Hi there colleagues, its impressive article concerning cultureand
fully defined, keep it up all the time.
Hello it’s me, I am also visiting this website daily, this web site is really
nice and the users are really sharing nice thoughts.
Awesome post.
Do you have a spam issue on this website; I also am a blogger, and I was curious about your situation; many of us have created some nice methods and we are looking to trade methods with others, why not shoot me an email if interested.
What you posted was very reasonable. However, what about this?
suppose you were to create a awesome headline?
I ain’t suggesting your information isn’t solid.,
but what if you added something that makes people desire more?
I mean “Plain Vanilla” Angel Structure – Phil Strazzulla's Blog is a little plain. You ought to look at Yahoo’s front page and watch how they create news titles to grab viewers to open the links.
You might add a video or a related pic or two to grab people interested
about what you’ve got to say. In my opinion, it would bring your posts a little livelier.
Hey there I am so excited I found your weblog, I
really found you by error, while I was looking on Digg
for something else, Anyways I am here now and would
just like to say thanks a lot for a fantastic 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 much more,
Please do keep up the superb work.
Simply desire to say your article is as surprising. The clarity for your post is just cool and that i could think you’re knowledgeable on this subject.
Fine together with your permission allow me to snatch your feed to stay up to date
with drawing close post. Thanks 1,000,000 and please carry on the gratifying work.
Heya this is kind of of off topic but I was wondering if blogs use WYSIWYG editors or if
you have to manually code with HTML. I’m starting a blog soon but have no coding knowledge so I wanted to get guidance from someone with experience.
Any help would be enormously appreciated!
Greetings! Very helpful advice within this article! It is the little changes which will make the
most significant changes. Many thanks for sharing!
Good day! I just want to give you a big thumbs up for the excellent information you have
right here on this post. I’ll be coming back to your site for more soon.
Hi there! I know this is kind of off topic but I was wondering if you knew where I
could find a captcha plugin for my comment form?
I’m using the same blog platform as yours and I’m having difficulty finding one?
Thanks a lot!
Link exchange is nothing else but it is just placing the other person’s blog link on your
page at appropriate place and other person will also do same in favor of you.
I am regular visitor, how are you everybody? This paragraph posted at this website is actually nice.
You can definitely see your skills within the article you write.
The sector hopes for more passionate writers such as you who are not afraid to mention how they believe.
At all times go after your heart.
My programmer is trying to convince me to move to .net from PHP.
I have always disliked the idea because of the costs.
But he’s tryiong none the less. I’ve been using WordPress on a variety of websites for about a year and
am nervous about switching to another platform. I have heard excellent things about blogengine.net.
Is there a way I can transfer all my wordpress content into it?
Any help would be really appreciated!
I really love your blog.. Very nice colors & theme. Did you make this amazing
site yourself? Please reply back as I’m hoping to create my own blog and want to find out where you got this
from or just what the theme is called. Many thanks!
Does your site have a contact page? I’m having a tough time locating it but,
I’d like to shoot you an e-mail. I’ve got some ideas for your blog you might be interested in hearing.
Either way, great website and I look forward to seeing it expand over time.
Greetings from Carolina! I’m bored at work so I decided to check out your website on my iphone
during lunch break. I really like the info you provide here and can’t wait
to take a look when I get home. I’m surprised at how fast your blog
loaded on my cell phone .. I’m not even using WIFI, just 3G ..
Anyhow, wonderful blog!
Thank you for the good writeup. It in fact used to be a amusement account
it. Glance complex to far introduced agreeable from you!
By the way, how can we be in contact?
I used to be recommended this web site by my cousin. I am now
not certain whether this put up is written through him
as nobody else recognise such specified approximately my problem.
You’re amazing! Thanks!
I’m amazed, I must say. Rarely do I come across a blog that’s both educative and amusing,
and let me tell you, you’ve hit the nail on the head. The problem
is something that too few people are speaking intelligently about.
I’m very happy that I found this during my search for
something concerning this.
of course like your web-site but you have to test the
spelling on several of your posts. A number of them
are rife with spelling problems and I in finding it very troublesome to tell the reality then again I will
surely come back again.
It’s an amazing article designed for all the internet people; they will get advantage from
it I am sure.
I’m impressed, I have to admit. Rarely do I come across a blog
that’s both educative and interesting, and let me tell you, you have hit
the nail on the head. The problem is an issue that too few men and women are speaking intelligently
about. I’m very happy that I found this during my hunt for
something regarding this.
Hi! Do you use Twitter? I’d like to follow you if that would
be okay. I’m definitely enjoying your blog and look forward to new updates.
Magnificent goods from you, man. I have take note your stuff prior to and you’re simply extremely great.
I actually like what you have got here, really like what you are stating and the best way wherein you
assert it. You’re making it entertaining and you still take care of to stay it wise.
I can not wait to read much more from you. That is really a wonderful web site.
My brother suggested I might like this blog. He was entirely right.
This post actually made my day. You can not imagine just how much time I had
spent for this information! Thanks!
You have made some really good points there.
I checked on the net to find out more about the issue and
found most people will go along with your views on this website.
hi!,I really like your writing very so much! percentage we
communicate extra about your article on AOL?
I require an expert in this area to unravel my problem. Maybe that’s you!
Looking ahead to see you.
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 definitely you’re
going to a famous blogger if you aren’t already 😉 Cheers!
Ahaa, its fastidious dialogue about this post here at this weblog, I have read all that, so at this time me also commenting at this place.
Please let me know if you’re looking for a writer for
your blog. You have some really good posts and I think I would be a good asset.
If you ever want to take some of the load off, I’d love to write some
material for your blog in exchange for a link back
to mine. Please shoot me an email if interested. Many thanks!
I don’t know whether it’s just me or if perhaps everybody else encountering
issues with your website. It looks like some of the text on your content
are running off the screen. Can someone else please comment and let me know if this is happening to them too?
This may be a problem with my internet browser because
I’ve had this happen before. Thank you
Hi there it’s me, I am also visiting this website regularly, this site is in fact fastidious and the people
are in fact sharing fastidious thoughts.