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!
constantly i used to read smaller content that also clear their motive,
and that is also happening with this paragraph which I am reading at this time.
Excellent pieces. Keep writing such kind of information on your site.
Im really impressed by your blog.
Hello there, You’ve performed an incredible job. I will definitely
digg it and individually recommend to my friends.
I’m sure they’ll be benefited from this site.
Asking questions are genuinely fastidious thing if you are not understanding something
totally, but this post offers good understanding even.
great publish, very informative. I wonder why the opposite experts of this sector don’t realize this.
You should continue your writing. I am confident, you’ve a
great readers’ base already!
Hello my friend! I want to say that this article is awesome, great written and include approximately all significant infos.
I would like to see extra posts like this .
Thank you for sharing your info. I truly appreciate your
efforts and I am waiting for your next post thank you once again.
Fine way of describing, and fastidious piece of writing to
obtain data on the topic of my presentation focus,
which i am going to present in college.
Hi there, its nice paragraph about media print, we all be aware of media is a
wonderful source of data.
Its like you read my mind! You appear to know
a lot about this, like you wrote the book in it or something.
I think that you can do with some pics to drive the message home a little bit, but instead of
that, this is magnificent blog. An excellent read. I will definitely be back.
Hi Dear, are you genuinely visiting this site daily,
if so afterward you will absolutely take fastidious knowledge.
Thanks designed for sharing such a nice opinion,
article is good, thats why i have read it fully
I love looking through a post that will make
men and women think. Also, thank you for allowing me to comment!
It’s great that you are getting thoughts from this piece
of writing as well as from our discussion made at this place.
Howdy would you mind stating which blog platform you’re using?
I’m looking to start my own blog soon but I’m having a hard time selecting
between BlogEngine/Wordpress/B2evolution and Drupal. The reason I
ask is because your design and style seems different then most blogs and I’m looking for something unique.
P.S Sorry for being off-topic but I had to ask!
I couldn’t refrain from commenting. Exceptionally well written!
Great blog here! Also your site loads up very fast!
What host are you using? Can I am getting your associate hyperlink to
your host? I wish my site loaded up as fast as
yours lol
This is a topic which is close to my heart… Many thanks!
Exactly where are your contact details though?
Hey there! This post could not be written any better! Reading this post reminds me of my previous room mate!
He always kept chatting about this. I will forward this page to him.
Fairly certain he will have a good read. Many thanks for sharing!
always i used to read smaller posts that as well
clear their motive, and that is also happening with this piece of
writing which I am reading at this time.
Way cool! Some very valid points! I appreciate you writing this article plus the rest of the website is also very good.
Simply wish to say your article is as amazing. The clarity in your post is
just cool and i can assume you’re an expert on this subject.
Fine with your permission let me to grab your feed to keep updated with forthcoming post.
Thanks a million and please continue the rewarding work.
Good post! We will be linking to this particularly great
article on our site. Keep up the good writing.
I simply couldn’t leave your web site prior to suggesting that I extremely
loved the usual information a person supply on your visitors?
Is going to be back steadily to inspect new posts
Hello, I think your website might be having browser compatibility issues.
When I look at your blog in Ie, 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, superb blog!
I’m curious to find out what blog platform you have been utilizing?
I’m experiencing some minor security problems with my latest site and I would like to find something
more risk-free. Do you have any suggestions?
This site was… how do I say it? Relevant!! Finally I’ve found something which helped
me. Kudos!
I have read so many articles or reviews regarding the blogger lovers except this post is genuinely a nice article, keep it up.
You actually make it seem so easy with your presentation but I find this topic to be
really something which I think I would never understand.
It seems too complex and very broad for me. I am
looking forward for your next post, I will try to get the hang of it!
Ahaa, its nice conversation regarding this post at this place at this web site, I have read all that, so now me also commenting here.
I seriously love your site.. Great colors & theme.
Did you make this site yourself? Please reply back as I’m trying
to create my own website and want to find out where you
got this from or just what the theme is called.
Appreciate it!
Pretty great post. I simply stumbled upon your blog and wished
to mention that I’ve really loved browsing your blog posts.
In any case I will be subscribing for your feed and I hope you write again very soon!
What’s up to every body, it’s my first pay a quick
visit of this web site; this weblog carries remarkable and genuinely good data for visitors.
I’m amazed, I have to admit. Rarely do I encounter a blog that’s both educative and interesting, and let me tell you,
you have hit the nail on the head. The issue is something which too few
people are speaking intelligently about. I’m very happy
that I came across this during my hunt for something concerning this.
After looking at a number of the blog posts on your web site, I truly like your way of blogging.
I saved as a favorite it to my bookmark website list and will be checking back in the near future.
Please check out my web site too and tell me how you feel.
My programmer is trying to persuade 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 Movable-type on a variety of websites for about a year and am concerned about switching to another platform.
I have heard excellent things about blogengine.net.
Is there a way I can import all my wordpress posts into it?
Any kind of help would be greatly appreciated!
Admiring the commitment you put into your blog and detailed information you
provide. It’s good to come across a blog every once
in a while that isn’t the same unwanted rehashed information. Fantastic read!
I’ve bookmarked your site and I’m adding your RSS feeds
to my Google account.
I got this web site from my pal who shared with me regarding this
web page and at the moment this time I am visiting this web site and reading very
informative articles or reviews at this time.
I’m not that much of a internet reader to be honest but your blogs really nice, keep it up!
I’ll go ahead and bookmark your site to come back in the future.
All the best
Spot on with this write-up, I absolutely think this site needs a great
deal more attention. I’ll probably be returning to read through more, thanks
for the info!
There’s certainly a great deal to find out about this issue.
I like all of the points you have made.
Appreciating the dedication you put into your website and in depth information you offer.
It’s good to come across a blog every once in a while that isn’t the same outdated rehashed material.
Wonderful read! I’ve bookmarked your site and I’m including your RSS feeds to my Google account.
It’s hard to find educated people in this particular topic,
however, you seem like you know what you’re talking about! Thanks
always i used to read smaller content that as well clear their motive, and that is
also happening with this piece of writing which I am reading
at this place.
hey there and thank you for your information –
I’ve definitely picked up anything new from right here.
I did however expertise several technical issues using this site, since I experienced to reload the 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 very frequently
affect your placement in google and can 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 a lot more of your respective fascinating content.
Make sure you update this again soon.
Thanks , I’ve just been searching for info approximately this topic for ages
and yours is the best I have found out till now.
However, what about the bottom line? Are you certain about the supply?
Greetings from Carolina! I’m bored to death at work so I
decided to browse your site on my iphone during lunch break.
I really like the information you provide here and can’t wait to take a
look when I get home. I’m surprised at how quick
your blog loaded on my mobile .. I’m not even using WIFI,
just 3G .. Anyhow, superb blog!
Pretty section of content. I simply stumbled upon your
blog and in accession capital to assert that I acquire actually loved account your
blog posts. Any way I’ll be subscribing in your augment and even I fulfillment you get entry to consistently fast.
Keep this going please, great job!
Hi, I do believe this is a great blog. I stumbledupon it ;
) I will come back yet again since I book marked it.
Money and freedom is the greatest way to change, may you be rich and continue to
guide other people.
Hello there I am so thrilled I found your weblog, I really found you by mistake, while
I was looking on Yahoo for something else, Anyhow I am here
now and would just like to say thank you for a remarkable post
and a all round entertaining 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 more, Please do keep up the excellent work.