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!
It’s the best time to make a few plans for the longer term and it is time to be happy.
I have read this put up and if I may I want to suggest you some
interesting things or suggestions. Perhaps you could write subsequent
articles regarding this article. I wish to learn more issues about it!
It’s great that you are getting thoughts from this post as
well as from our discussion made here.
Wonderful goods from you, man. I have understand
your stuff previous to and you are just extremely excellent.
I actually like what you have acquired here,
certainly like what you are saying and the way in which you say
it. You make it enjoyable and you still care for to keep it smart.
I cant wait to read much more from you. This is really a wonderful
website.
Great information. Lucky me I discovered your blog by chance (stumbleupon).
I’ve saved as a favorite for later!
Greate pieces. Keep writing such kind of info on your page.
Im really impressed by your blog.
Hey there, You’ve performed an incredible job.
I’ll certainly digg it and individually suggest to my
friends. I’m sure they’ll be benefited from this website.
I’m not sure where you’re getting your information, but good topic.
I needs to spend some time learning much more or understanding more.
Thanks for wonderful information I was looking for this
information for my mission.
I’m not sure exactly why but this blog is loading extremely slow for me.
Is anyone else having this problem or is it a problem on my end?
I’ll check back later on and see if the problem still exists.
For newest information you have to visit world-wide-web and on internet I found this website as a finest site for most up-to-date updates.
My brother recommended I might like this website.
He was entirely right. This post actually made my day.
You cann’t consider just how a lot time I had
spent for this information! Thanks!
Whoa! This blog looks just like my old one! It’s on a
entirely different topic but it has pretty much the same layout and design. Wonderful choice of colors!
This design is steller! You certainly know how to keep a reader amused.
Between your wit and your videos, I was almost moved to start my own blog (well, almost…HaHa!) Excellent job.
I really enjoyed what you had to say, and more than that, how you presented
it. Too cool!
Appreciate this post. Will try it out.
Having read this I thought it was rather informative.
I appreciate you spending some time and energy to put this
content together. I once again find myself spending way too much time both
reading and posting comments. But so what, it was still
worthwhile!
Its not my first time to go to see this site, i am browsing this web site dailly and take pleasant
data from here everyday.
whoah this weblog is wonderful i really like reading your posts.
Keep up the good work! You know, lots of individuals are
looking round for this information, you can aid them greatly.
I know this website presents quality based articles and other stuff, is there any other
site which gives these data in quality?
I absolutely love your blog and find many of your post’s to be what precisely
I’m looking for. can you offer guest writers to write content
for you personally? I wouldn’t mind composing a post or elaborating
on some of the subjects you write related to here.
Again, awesome weblog!
Thanks in support of sharing such a fastidious thinking, article is nice,
thats why i have read it entirely
You really make it seem really easy along with your
presentation but I in finding this matter to
be actually one thing which I believe I’d never
understand. It kind of feels too complicated and extremely extensive for
me. I’m taking a look forward for your subsequent submit, I’ll try to get the cling of it!
I absolutely love your blog.. Pleasant colors & theme.
Did you make this amazing site yourself? Please reply back as I’m trying to create my very own blog and want to know where you got
this from or exactly what the theme is named.
Kudos!
Excellent blog here! Also your web site loads up very fast!
What web host are you using? Can I get your affiliate link to your host?
I wish my website loaded up as quickly as yours lol
Fabulous, what a website it is! This webpage presents useful information to us, keep it up.
Thanks , I’ve just been searching for information approximately this subject for ages and yours is the best I’ve discovered so
far. However, what in regards to the bottom line?
Are you positive concerning the supply?
Very nice post. I just stumbled upon your weblog and wanted to say that I’ve truly enjoyed browsing your blog posts.
In any case I’ll be subscribing to your feed and I hope you write again very soon!
What’s Going down i am new to this, I stumbled upon this I have discovered It absolutely useful and it has aided me out loads.
I am hoping to contribute & assist different customers like its aided me.
Good job.
A person essentially assist to make significantly posts I’d state.
This is the very first time I frequented your web page and up to now?
I surprised with the analysis you made to make this actual submit incredible.
Magnificent activity!
My brother recommended I might like this blog.
He was entirely right. This post truly made my day. You cann’t imagine
just how much time I had spent for this info!
Thanks!
Nice post. I learn something new and challenging on blogs I stumbleupon everyday.
It’s always helpful to read through articles from other authors and practice something from their sites.
Simply wish to say your article is as astonishing.
The clarity in your post is just excellent and i could assume you are an expert on this subject.
Fine with your permission let me to grab your RSS feed to keep up to date with forthcoming post.
Thanks a million and please carry on the enjoyable work.
Hello to every one, the contents existing at this site are genuinely awesome for people knowledge, well, keep up the good work
fellows.
Hey there! Quick question that’s entirely off topic. Do you know how to make your
site mobile friendly? My site looks weird when browsing from my iphone 4.
I’m trying to find a template or plugin that might be able to fix this problem.
If you have any suggestions, please share. With thanks!
You really make it seem so easy with your presentation but
I find this matter to be really something which I think I would never understand.
It seems too complicated and extremely broad for me. I am looking forward for your next post,
I’ll try to get the hang of it!
When I originally commented I clicked the “Notify me when new comments are added” checkbox and now each time a comment is added I get
several e-mails with the same comment. Is there any way you can remove people from that
service? Many thanks!
It’s truly very difficult in this full of activity life to listen news on Television, thus I
simply use the web for that purpose, and take the most recent news.
Hi there just wanted to give you a quick
heads up. The words in your article seem to be running off
the screen in Ie. I’m not sure if this is a format issue or something to do with web browser compatibility but
I figured I’d post to let you know. The design and style look great
though! Hope you get the problem resolved soon. Thanks
What’s up to every one, it’s in fact a pleasant for me to visit this web site, it includes precious Information.
When someone writes an piece of writing he/she keeps the thought of a user in his/her brain that how a user can understand it.
So that’s why this piece of writing is amazing. Thanks!
Really no matter if someone doesn’t be aware
of afterward its up to other people that they will assist, so here it occurs.
I was wondering if you ever thought of changing the page layout of
your blog? Its very well written; I love what youve got to say.
But maybe you could a little more in the way of content
so people could connect with it better. Youve got an awful
lot of text for only having one or two images. Maybe you could space
it out better?
I do not even understand how I stopped up here, but
I believed this put up was once good. I do not recognise who you’re however definitely you are going to a well-known blogger in the event you are
not already. Cheers!
Hello! Do you know if they make any plugins to protect against hackers?
I’m kinda paranoid about losing everything I’ve worked hard on.
Any tips?
magnificent put up, very informative. I ponder why the other experts of this
sector do not understand this. You must proceed your
writing. I’m confident, you’ve a great readers’ base already!
It’s a shame you don’t have a donate button! I’d certainly donate to
this brilliant blog! I guess for now i’ll settle for
book-marking and adding your RSS feed to my Google account.
I look forward to brand new updates and will share this blog
with my Facebook group. Chat soon!
This article will assist the internet users for setting up
new webpage or even a blog from start to end.
Thankfulness to my father who stated to me about this
weblog, this website is genuinely amazing.
Pretty! This has been a really wonderful post. Thank you for
supplying this info.
hello there and thank you for your information – I’ve definitely
picked up anything new from right here. I did however expertise several technical points using this web site, since
I experienced to reload the web site lots of times previous to I could get
it to load properly. I had been wondering if your web hosting is OK?
Not that I’m complaining, but slow loading instances times
will very frequently affect your placement in google and could
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 exciting content.
Make sure you update this again very soon.
Do you have a spam problem on this website; I also am a blogger,
and I was wondering your situation; we have created some nice procedures and we are looking to trade methods with
other folks, why not shoot me an e-mail if interested.
Thankfulness to my father who informed me on the topic of this
website, this blog is really remarkable.
Good answers in return of this query with firm arguments and
explaining everything on the topic of that.