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’ve learn some good stuff here. Definitely price bookmarking
for revisiting. I surprise how much effort you set to
create this type of wonderful informative web site.
Hi there, just wanted to tell you, I liked this blog post.
It was helpful. Keep on posting!
Write more, thats all I have to say. Literally,
it seems as though you relied on the video to make
your point. You definitely know what youre talking about, why waste your intelligence on just posting videos to your blog when you could be giving
us something informative to read?
Great post however I was wanting to know if you could write a litte more on this subject?
I’d be very grateful if you could elaborate a little
bit more. Bless you!
Nice weblog right here! Additionally your site quite a bit
up very fast! What web host are you the usage of?
Can I get your affiliate hyperlink on your host?
I want my site loaded up as fast as yours lol
We’re a gaggle of volunteers and opening a brand new
scheme in our community. Your site provided us with useful information to work on.
You’ve performed an impressive activity and our whole community shall be grateful to
you.
fantastic put up, very informative. I’m wondering why the opposite experts of this sector don’t understand this.
You must proceed your writing. I’m confident, you’ve a great readers’ base already!
I am genuinely thankful to the holder of this site who has shared this great
paragraph at at this time.
I need to to thank you for this very good read!! I definitely loved every bit of it.
I’ve got you bookmarked to look at new things you post…
Good post however I was wondering if you could
write a litte more on this subject? I’d be very grateful if you
could elaborate a little bit further. Appreciate it!
My partner and I stumbled over here by a different website and thought I might as well check
things out. I like what I see so i am just following you.
Look forward to going over your web page repeatedly.
Great article, exactly what I wanted to find.
Hi there to all, the contents present at this site are
in fact remarkable for people experience, well, keep up the good work fellows.
If some one needs to be updated with latest technologies therefore he must be visit this web page
and be up to date all the time.
Everyone loves what you guys are up too. This sort of clever
work and exposure! Keep up the great works
guys I’ve incorporated you guys to my personal blogroll.
Hmm it seems like your site ate my first comment (it was super long) so
I guess I’ll just sum it up what I submitted and say, I’m thoroughly enjoying your blog.
I as well am an aspiring blog blogger but I’m still new to everything.
Do you have any points for first-time blog writers?
I’d genuinely appreciate it.
My partner and I stumbled over here by a different web address and thought I might check things out.
I like what I see so now i’m following you. Look forward to looking over your web page again.
I’ve been surfing on-line greater than 3 hours as of late, but I by no means found any interesting
article like yours. It is lovely value sufficient for me.
In my opinion, if all site owners and bloggers made just right content as you did, the internet shall be much more helpful than ever before.
It’s not my first time to pay a quick visit this website, i
am visiting this site dailly and get pleasant facts from here everyday.
great post, very informative. I ponder why
the opposite experts of this sector don’t realize this.
You must continue your writing. I am sure, you’ve a great readers’ base already!
What’s up colleagues, pleasant post and nice urging commented at this place, I am truly enjoying
by these.
Thank you for sharing your info. I truly appreciate
your efforts and I am waiting for your further post thank you once again.
I like what you guys are usually up too. This kind of clever work and reporting!
Keep up the awesome works guys I’ve included you guys to blogroll.
Heya i am for the primary time here. I came across this board and I to find It truly helpful & it helped
me out much. I hope to give something back and help others such as you aided me.
I was able to find good info from your articles.
Hi! I understand this is kind of off-topic however I had to
ask. Does managing a well-established blog such as yours take a massive amount work?
I’m completely new to blogging however I do write in my
journal on a daily basis. I’d like to start a blog so I can easily share my experience and thoughts
online. Please let me know if you have any ideas or tips for
new aspiring bloggers. Thankyou!
It’s hard to find experienced people for this subject, but you sound like you know what you’re talking about!
Thanks
I really like it when people come together and share opinions.
Great site, keep it up!
whoah this weblog is magnificent i really
like reading your articles. Stay up the good work! You realize,
many people are hunting around for this information, you can aid them greatly.
Aw, this was a very nice post. Taking the time and actual
effort to make a good article… but what
can I say… I hesitate a whole lot and don’t manage
to get anything done.
I go to see each day some sites and sites to read articles or reviews, except this weblog gives quality based articles.
fantastic publish, very informative. I wonder why
the other specialists of this sector don’t realize this.
You must continue your writing. I’m confident, you’ve a huge readers’
base already!
It’s actually a nice and helpful piece of info. I’m glad that
you shared this useful information with us. Please keep us up to date like this.
Thank you for sharing.
Greetings, I do believe your web site may be having browser
compatibility issues. When I look at your website in Safari, it looks fine however, if opening in Internet Explorer,
it has some overlapping issues. I merely wanted to give you a quick heads
up! Aside from that, fantastic site!
Appreciation to my father who told me concerning this webpage, this web site is really
awesome.
Hi! This is kind of off topic but I need some help from an established blog.
Is it difficult to set up your own blog? I’m not very techincal but I can figure things out pretty quick.
I’m thinking about creating my own but I’m not sure where to begin. Do
you have any ideas or suggestions? Appreciate it
I’m really impressed with your writing skills and also
with the layout on your weblog. Is this a paid theme
or did you customize it yourself? Anyway keep up the
excellent quality writing, it’s rare to see a nice blog like this one nowadays.
Your style is very unique compared to other folks I
have read stuff from. Thank you for posting when you’ve got the opportunity, Guess I will just book
mark this page.
Excellent article! We will be linking to this great
post on our website. Keep up the great writing.
I know this if off topic but I’m looking into starting my own blog and was wondering what all is needed to get set up?
I’m assuming having a blog like yours would cost a pretty penny?
I’m not very internet savvy so I’m not 100% sure.
Any recommendations or advice would be greatly appreciated.
Many thanks
Hello there! This post could not be written any better!
Reading through this post reminds me of my old room mate!
He always kept chatting about this. I will forward this write-up to him.
Pretty sure he will have a good read. Thanks for sharing!
Hi, I do think this is an excellent website. I stumbledupon it 😉 I’m going to come back yet again since
I saved as a favorite it. Money and freedom is the greatest
way to change, may you be rich and continue to guide others.
Hello there, You have done an incredible job. I’ll certainly digg it and personally
suggest to my friends. I’m confident they’ll be benefited from this web site.
Hi colleagues, how is all, and what you desire to say about this post, in my view its in fact
amazing in support of me.
Thanks for one’s marvelous posting! I quite enjoyed reading it, you
might be a great author.I will be sure to bookmark your blog and will often come back very soon. I want to encourage yourself to continue your great work, have a nice afternoon!
Hello There. I discovered your blog using msn. This is a very
smartly written article. I will be sure to bookmark it and return to learn more of your useful info.
Thanks for the post. I will certainly return.
I would like to thank you for the efforts you have put
in penning this blog. I am hoping to check out the same high-grade blog
posts by you later on as well. In truth, your creative writing
abilities has motivated me to get my own website now 😉
I am regular visitor, how are you everybody? This post posted at this web site is in fact nice.
Great post. I was checking constantly this blog and
I am impressed! Extremely helpful information specially
the last part 🙂 I care for such information much.
I was looking for this certain information for a long time.
Thank you and best of luck.
I’m not that much of a internet reader to be honest but your
sites really nice, keep it up! I’ll go ahead and bookmark your website to come back in the
future. Many thanks