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 don’t even know how I finished up here, but I thought this post was
great. I don’t recognise who you might be however certainly you are going to a famous blogger in case you aren’t already.
Cheers!
I have been browsing online more than 4 hours
today, yet I never found any interesting article like yours.
It’s pretty worth enough for me. In my opinion, if all website
owners and bloggers made good content as you did, the internet will
be a lot more useful than ever before.
Do you have a spam issue on this website; I also am a blogger, and I was wondering your situation; many of us have developed some
nice methods and we are looking to swap strategies with others, be sure to shoot
me an e-mail if interested.
I really like your blog.. very nice colors & theme. Did you create this website yourself or did
you hire someone to do it for you? Plz answer back as
I’m looking to design my own blog and would like to find out where u got this from.
kudos
Hmm is anyone else encountering problems with the pictures on this blog loading?
I’m trying to figure out if its a problem on my end or if it’s the blog.
Any feed-back would be greatly appreciated.
This is my first time pay a visit at here and i am truly pleassant to read all at one place.
Great article, exactly what I needed.
Hi, I do think this is a great blog. I stumbledupon it 😉 I may revisit yet again since
i have book marked it. Money and freedom is the best way to
change, may you be rich and continue to guide others.
I’ll right away grasp your rss as I can’t find your email subscription hyperlink or e-newsletter service.
Do you’ve any? Kindly allow me understand in order that I could
subscribe. Thanks.
If you are going for most excellent contents like I
do, simply pay a visit this site everyday for the reason that it offers feature contents, thanks
With havin so much content and articles do you ever run into any
issues of plagorism or copyright violation?
My website has a lot of completely unique content I’ve either authored myself or outsourced but it looks like
a lot of it is popping it up all over the web without my agreement.
Do you know any ways to help stop content from being ripped off?
I’d definitely appreciate it.
We absolutely love your blog and find almost all of
your post’s to be just what I’m looking for.
Does one offer guest writers to write content for yourself?
I wouldn’t mind producing a post or elaborating on most of the subjects you write regarding here.
Again, awesome web log!
I know this web page provides quality depending articles or reviews and extra stuff, is there any other website which provides these information in quality?
I loved as much as you will receive carried out right here.
The sketch is tasteful, your authored material stylish.
nonetheless, you command get bought an edginess over that you wish be delivering the
following. unwell unquestionably come more formerly again since exactly the same nearly very often inside case
you shield this increase.
Hi just wanted to give you a brief heads up and let you know a few of the images aren’t loading correctly.
I’m not sure why but I think its a linking issue. I’ve tried
it in two different browsers and both show the same outcome.
I was recommended this website via my cousin. I am not
sure whether or not this publish is written via him as nobody else realize such special about my trouble.
You’re wonderful! Thanks!
Hellο! Do you know if they make any plugins to protect against һackers?
I’m kinda pаranoid about losing everything I’ve worked hard on. Any sugցeѕtions?
My website: Poker V
Pretty! This was an incredibly wonderful article.
Thanks for providing this info.
Hey there! Someone in my Myspace group shared this site with us so I came
to give it a look. I’m definitely loving the information. I’m
book-marking and will be tweeting this to my followers!
Superb blog and fantastic style and design.
I am in fact thankful to the owner of this web site who has shared this
fantastic piece of writing at here.
Unquestionably believe that which you said.
Your favorite justification appeared to be on the web the simplest thing to be aware of.
I say to you, I definitely get annoyed while people consider worries that they plainly do not
know about. You managed to hit the nail upon the top and also defined out the whole thing without having side effect , people can take a signal.
Will probably be back to get more. Thanks
After I initially commented I appear to have clicked on the -Notify me when new comments are added- checkbox
and now each time a comment is added I recieve four
emails with the same comment. Is there a way you can remove me from that service?
Thank you!
Hello there, I found your site by way of Google while looking for a
comparable subject, your website came up, it looks great.
I have bookmarked it in my google bookmarks.
Hello there, just changed into aware of your blog via Google,
and located that it’s really informative. I’m gonna be careful for brussels.
I’ll appreciate when you continue this in future.
A lot of people will likely be benefited out of your writing.
Cheers!
Awesome blog! Is your theme custom made or did you download it from somewhere?
A theme like yours with a few simple adjustements would really make my blog jump out.
Please let me know where you got your design. Cheers
With havin so much written content do you ever run into any issues of plagorism or
copyright infringement? My site has a lot of unique content I’ve either written myself or outsourced but it seems a
lot of it is popping it up all over the web without my agreement.
Do you know any ways to help protect against content from being
ripped off? I’d really appreciate it.
Great delivery. Sound arguments. Keep up the amazing spirit.
fantastic post, very informative. I’m wondering why the other experts of this sector don’t
understand this. You must continue your writing.
I am sure, you have a huge readers’ base already!
It’s actually a great and helpful piece of info. I am satisfied that you simply shared this helpful info with us.
Please keep us informed like this. Thank you for sharing.
Useful information. Fortunate me I discovered your website unintentionally, and
I am shocked why this coincidence did not came about in advance!
I bookmarked it.
What’s up, after reading this remarkable post i am as
well glad to share my experience here with mates.
I do not even understand how I finished up here, however I believed this publish was great.
I do not know who you’re but certainly you’re going to a
well-known blogger should you are not already.
Cheers!
If you would like to increase your experience
simply keep visiting this site and be updated with the
most up-to-date news posted here.
Hey There. I discovered your blog using msn. That
is a very neatly written article. I’ll make sure to bookmark it and return to read extra of your helpful
info. Thank you for the post. I’ll certainly return.
I love what you guys are up too. Such clever work and coverage!
Keep up the good works guys I’ve incorporated you guys to our blogroll.
Pretty great post. I simply stumbled upon your weblog and wished to
mention that I have truly enjoyed surfing around your weblog posts.
After all I’ll be subscribing to your rss feed and I hope
you write again soon!
If you are going for most excellent contents like me, just pay a quick visit this web site all the time since it presents feature contents,
thanks
Great post. I was checking constantly this blog and I am impressed!
Extremely helpful info specially the last part 🙂 I care for such info much.
I was looking for this certain info for a very long time.
Thank you and best of luck.
Appreciating the persistence you put into your blog and detailed
information you present. It’s good to come across a blog every once in a while that isn’t the same old rehashed material.
Wonderful read! I’ve bookmarked your site and I’m adding your RSS feeds to my Google
account.
Its such as you learn my thoughts! You seem to
understand so much approximately this, like you wrote the guide
in it or something. I feel that you can do with some
p.c. to drive the message house a bit, however other than that, that is fantastic blog.
An excellent read. I’ll definitely be back.
I used to be able to find good advice from
your blog posts.
Way cool! Some very valid points! I appreciate you writing this article and
also the rest of the website is very good.
Stunning story there. What happened after? Take care!
Good day! I know this is kinda off topic but I was wondering which blog platform are you using for this website?
I’m getting tired of WordPress because I’ve had issues
with hackers and I’m looking at options for another platform.
I would be awesome if you could point me in the direction of a good platform.
Hi there, You’ve done a fantastic job. I’ll certainly digg it and personally suggest to my
friends. I am sure they will be benefited from this website.
I think this is one of the most vital info for me.
And i am glad reading your article. But wanna remark on few general things,
The website style is wonderful, the articles is really great :
D. Good job, cheers
What’s up, yup this piece of writing is in fact pleasant and I have learned lot of things from it regarding blogging.
thanks.
Can I simply say what a comfort to find somebody that truly
understands what they are talking about online.
You actually understand how to bring a problem to light and make it important.
More people really need to read this and understand this side
of the story. I was surprised that you are not more popular because you surely have the gift.
Hi there, i read your blog occasionally and i own a similar one and i was just
curious if you get a lot of spam comments? If so how
do you reduce it, any plugin or anything you can suggest?
I get so much lately it’s driving me insane so any assistance
is very much appreciated.
Excellent blog! Do you have any helpful hints for aspiring writers?
I’m planning to start my own site soon but I’m a little lost on everything.
Would you advise starting with a free platform like WordPress or
go for a paid option? There are so many choices out there that I’m totally overwhelmed ..
Any suggestions? Kudos!
Fantastic beat ! I wish to apprentice while you amend your web site,
how could i subscribe for a blog website? The account aided me a acceptable deal.
I had been tiny bit acquainted of this your broadcast offered bright clear concept