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!
Hi there! I realize this is somewhat off-topic but I had to ask.
Does managing a well-established website such as yours
take a large amount of work? I’m brand new to operating
a blog however I do write in my diary everyday. 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 kind of ideas or tips for new aspiring bloggers.
Thankyou!
Thanks on your marvelous posting! I quite enjoyed reading it, you might be a great author.
I will always bookmark your blog and will eventually come back later in life.
I want to encourage yourself to continue your great work, have a nice day!
Hey! Someone in my Myspace group shared this site with us so I came to take a look.
I’m definitely loving the information. I’m book-marking and will be
tweeting this to my followers! Excellent blog and excellent style and design.
Generally I don’t read post on blogs, however I would like to say that this
write-up very pressured me to check out and do it!
Your writing taste has been amazed me. Thank you, quite nice article.
Saved as a favorite, I like your web site!
Hello there! I know this is somewhat 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 problems finding one?
Thanks a lot!
Hello there! Do you know if they make any plugins to safeguard against hackers?
I’m kinda paranoid about losing everything I’ve
worked hard on. Any suggestions?
Hi there friends, its wonderful piece of writing regarding teachingand completely
explained, keep it up all the time.
I’m not that much of a online reader to be honest but
your blogs really nice, keep it up! I’ll go ahead and bookmark your site
to come back later on. Many thanks
I don’t even understand how I stopped up right here, but I
believed this submit was good. I do not recognize who you
might be but certainly you are going to a famous blogger if
you happen to aren’t already. Cheers!
Hey very cool site!! Man .. Beautiful .. Superb .. I’ll bookmark your site
and take the feeds additionally? I’m satisfied to search out
numerous useful information here in the put up, we want work out more techniques
in this regard, thank you for sharing. . . .
. .
I know this web site offers quality based posts and extra material, is there
any other web site which gives such things in quality?
bookmarked!!, I really like your site!
Great web site you’ve got here.. It’s hard to find good quality writing
like yours nowadays. I honestly appreciate individuals like you!
Take care!!
Hi to every single one, it’s in fact a nice for me
to pay a quick visit this web site, it consists of useful Information.
Great article! We are linking to this great post on our
website. Keep up the great writing.
Right here is the perfect website for anybody who would like to
find out about this topic. You realize so much its almost hard to
argue with you (not that I actually will need to…HaHa).
You certainly put a brand new spin on a subject that has been written about for ages.
Excellent stuff, just excellent!
Hi there, just became alert to your blog through Google, and found that
it is really informative. I’m going to watch out for brussels.
I will appreciate if you continue this in future. Numerous people will be benefited from your
writing. Cheers!
The other day, while I was at work, my cousin stole my iPad and
tested to see if it can survive a 25 foot drop, just so she can be a youtube sensation.
My apple ipad is now broken and she has 83 views. I know this is completely off topic but I
had to share it with someone!
It’s awesome to pay a visit this site and reading the views of all mates concerning this paragraph, while I am also eager of getting know-how.
I do consider all the ideas you’ve presented in your post.
They are really convincing and can certainly work.
Nonetheless, the posts are very brief for starters.
May just you please prolong them a little from subsequent
time? Thanks for the post.
First of all I would like to say awesome blog! I had a quick question which
I’d like to ask if you do not mind. I was interested to find out how you center
yourself and clear your mind before writing. I have had trouble clearing my thoughts in getting my thoughts
out. I do take pleasure in writing however it just seems like the first 10 to 15 minutes are wasted just
trying to figure out how to begin. Any recommendations or hints?
Many thanks!
It’s really a cool and useful piece of information. I’m glad that you shared this helpful information with
us. Please keep us informed like this. Thank you for sharing.
Generally I don’t learn article on blogs, but I wish to say that this write-up very
forced me to take a look at and do so! Your writing
taste has been surprised me. Thanks, quite great post.
Great items from you, man. I’ve bear in mind your stuff previous to and you’re just
extremely wonderful. I actually like what you’ve received right here, really like what you are
saying and the best way wherein you say it. You are making it enjoyable and you
still care for to stay it wise. I cant wait to read far more from you.
This is actually a tremendous web site.
Great delivery. Great arguments. Keep up the amazing
effort.
I’m not sure where you are getting your information, but
great topic. I needs to spend some time learning more or understanding
more. Thanks for wonderful information I was looking for this info for my mission.
Hi, I think your site might be having browser compatibility issues.
When I look at your website in Safari, 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, fantastic blog!
When someone writes an article he/she keeps the idea of a user in his/her
mind that how a user can understand it. Therefore that’s why this
post is great. Thanks!
These are truly impressive ideas in on the topic of blogging.
You have touched some nice points here. Any way keep up wrinting.
I blog often and I seriously thank you for your
information. The article has really peaked my interest.
I will bookmark your blog and keep checking for new information about once
per week. I subscribed to your RSS feed too.
I’m curious to find out what blog platform you happen to
be working with? I’m experiencing some small security
problems with my latest blog and I’d like to find something
more secure. Do you have any solutions?
Hi! Would you mind if I share your blog with my twitter group?
There’s a lot of folks that I think would really appreciate your content.
Please let me know. Many thanks
It’s wonderful that you are getting thoughts from this article as well as
from our argument made at this time.
I am regular reader, how are you everybody? This piece
of writing posted at this web site is truly pleasant.
For hottest news you have to visit the web and on web I found this site as a
best site for hottest updates.
If you are going for finest contents like I do, simply pay a visit this website all
the time since it gives feature contents, thanks
Simply wish to say your article is as astounding.
The clarity to your publish is just excellent and i
could think you’re knowledgeable on this subject. Fine with your permission let me to take hold of your feed to keep updated with approaching post.
Thank you a million and please carry on the enjoyable work.
Hi there, everything is going fine here and ofcourse
every one is sharing information, that’s genuinely excellent, keep up
writing.
This piece of writing is genuinely a good one it helps new internet people, who are wishing in favor of blogging.
Awesome post.
Hi there! Someone in my Facebook group shared this website with us so I came to check
it out. I’m definitely loving the information. I’m book-marking and
will be tweeting this to my followers! Fantastic blog
and great style and design.
I am truly thankful to the owner of this website who has shared this great piece of
writing at at this place.
It’s a shame you don’t have a donate button! I’d certainly donate to this excellent blog!
I guess for now i’ll settle for book-marking and adding your RSS feed to my Google
account. I look forward to fresh updates and will
share this website with my Facebook group.
Chat soon!
Howdy! Do you use Twitter? I’d like to follow you if that
would be okay. I’m absolutely enjoying your blog and look forward to new posts.
Hi there to all, it’s in fact a nice for
me to pay a quick visit this web site, it contains valuable Information.
Asking questions are really fastidious thing if you are not
understanding anything totally, but this piece of writing presents fastidious understanding yet.
This is really interesting, You are a very skilled blogger.
I’ve joined your rss feed and look forward to seeking more of your fantastic
post. Also, I’ve shared your site in my social networks!
Very good article. I will be experiencing many of these issues as well..
Hello to every one, because I am really eager of reading this webpage’s post to be updated regularly.
It consists of nice stuff.