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!
What’s up everybody, here every one is sharing such experience, thus it’s pleasant to
read this web site, and I used to visit this web site everyday.
Very nice article, just what I needed.
Howdy I am so thrilled I found your web site, I
really found you by mistake, while I was looking on Aol
for something else, Anyhow I am here now
and would just like to say cheers for a tremendous post and a all
round interesting blog (I also love the theme/design), I don’t have time to browse it all
at the minute but I have saved it and also added your RSS feeds, so when I have time I will be back to read a great deal more,
Please do keep up the excellent job.
Its like you read my mind! You appear to know so much 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 other than that, this is wonderful
blog. A great read. I will certainly be back.
My spouse and I absolutely love your blog and find the majority of your post’s to be exactly I’m
looking for. Would you offer guest writers to write content for yourself?
I wouldn’t mind writing a post or elaborating on most of the subjects you write regarding here.
Again, awesome web log!
whoah this weblog is great i love reading your articles.
Stay up the great work! You understand, lots of individuals are
looking around for this information, you could aid them greatly.
Hi there, I desire to subscribe for this webpage to get newest updates,
therefore where can i do it please help out.
An impressive share! I’ve just forwarded this onto a friend
who was conducting a little homework on this. And he in fact bought me lunch simply because I
discovered it for him… lol. So let me reword
this…. Thanks for the meal!! But yeah, thanks for spending the time to talk about this subject here on your web page.
I do trust all the concepts you’ve introduced in your post.
They’re very convincing and will certainly work.
Nonetheless, the posts are too short for starters.
May you please prolong them a little from next time?
Thanks for the post.
Hi, I do believe this is an excellent website. I stumbledupon it
😉 I’m going to revisit once again since I saved as
a favorite it. Money and freedom is the best way to change, may you be rich and continue to help other people.
Thanks for sharing your thoughts. I truly appreciate your efforts and
I will be waiting for your further write ups thanks once again.
I have read so many articles about the blogger lovers but this piece
of writing is in fact a fastidious post, keep it up.
Hello my family member! I want to say that this post is amazing,
nice written and include almost all vital infos. I’d like to look extra
posts like this .
I read this post completely about the difference of hottest and earlier
technologies, it’s amazing article.
I really like your blog.. very nice colors & theme.
Did you design this website yourself or did you hire someone to do it for you?
Plz reply as I’m looking to create my own blog and would like
to know where u got this from. cheers
Hello there! This blog post could not be written much better!
Looking at this article reminds me of my previous roommate!
He constantly kept preaching about this. I will send this information to him.
Pretty sure he will have a very good read. I appreciate you for sharing!
A motivating discussion is definitely worth comment. There’s no doubt that that you
should publish more on this issue, it may not be a taboo subject but generally people do not talk about these subjects.
To the next! Best wishes!!
I enjoy what you guys are usually up too. This kind of clever work and exposure!
Keep up the wonderful works guys I’ve you guys to my own blogroll.
Great article! We will be linking to this particularly great
post on our site. Keep up the good writing.
Very nice article, totally what I needed.
Someone necessarily assist to make seriously posts I
might state. This is the first time I frequented your website page and so far?
I amazed with the analysis you made to make this
particular put up amazing. Excellent process!
I constantly spent my half an hour to read this webpage’s posts
daily along with a cup of coffee.
You really make it appear so easy together with your presentation however I in finding this topic to be really something which I feel I’d
never understand. It seems too complicated and extremely large for me.
I’m looking ahead for your next put up, I’ll try to get the
hold of it!
I am really impressed together with your writing talents and also with the format in your weblog.
Is that this a paid topic or did you customize it yourself?
Either way keep up the nice quality writing, it’s uncommon to look
a nice blog like this one nowadays..
Truly when someone doesn’t be aware of afterward its up to other
users that they will help, so here it occurs.
It’s hard to find educated people about this topic, but you seem like you know what you’re talking about!
Thanks
Greetings! This is my first visit to your blog!
We are a collection of volunteers and starting a new
project in a community in the same niche. Your blog provided us useful information to work
on. You have done a wonderful job!
For most recent information you have to visit world-wide-web and on the web I found this web site as
a finest site for most up-to-date updates.
I have been exploring for a little bit for any high quality articles or blog posts on this kind of space .
Exploring in Yahoo I eventually stumbled upon this web site.
Studying this info So i’m happy to convey that I’ve an incredibly
just right uncanny feeling I came upon exactly what I needed.
I so much indubitably will make certain to do not overlook this website
and give it a glance regularly.
Remarkable things here. I’m very happy to see your
article. Thanks a lot and I am having a look forward to
touch you. Will you please drop me a e-mail?
I have been exploring for a little for any high quality articles or blog posts in this kind of area .
Exploring in Yahoo I eventually stumbled upon this web site.
Studying this info So i am satisfied to exhibit that I have an incredibly just right uncanny feeling I discovered exactly what I needed.
I such a lot unquestionably will make sure to don?t forget this web site and
provides it a glance regularly.
I was suggested this blog by my cousin. I’m not sure whether this post is written by him as no one else know such detailed about my trouble.
You are incredible! Thanks!
With havin so much content and articles do you ever
run into any problems of plagorism or copyright infringement?
My site has a lot of exclusive content I’ve
either authored myself or outsourced but it seems a lot of it is popping it up all over the internet without my permission. Do you know any ways to help prevent
content from being ripped off? I’d genuinely appreciate
it.
Hello there! This post could not be written any better!
Reading this post reminds me of my good old room mate!
He always kept talking about this. I will forward this article to him.
Pretty sure he will have a good read. Many thanks
for sharing!
Appreciating the dedication you put into your website and
in depth information you provide. It’s good to come across a blog every
once in a while that isn’t the same outdated rehashed information. Fantastic
read! I’ve saved your site and I’m including your RSS feeds to my Google account.
Terrific post but I was wondering if you could write a litte more on this subject?
I’d be very thankful if you could elaborate a little bit more.
Kudos!
Magnificent site. A lot of useful information here. I’m sending it to some pals
ans additionally sharing in delicious. And naturally, thank
you to your sweat!
I loved as much as you will receive carried out right here.
The sketch is tasteful, your authored material stylish.
nonetheless, you command get got an nervousness over that
you wish be delivering the following. unwell unquestionably
come more formerly again as exactly the same
nearly a lot often inside case you shield this increase.
you are really a excellent webmaster. The website loading speed is incredible.
It sort of feels that you are doing any distinctive trick.
Moreover, The contents are masterwork. you’ve done a wonderful job in this subject!
This is really interesting, You’re a very skilled blogger.
I’ve joined your rss feed and look forward to seeking more of your magnificent post.
Also, I’ve shared your site in my social networks!
continuously i used to read smaller posts which also clear
their motive, and that is also happening with this piece of writing which I am reading at
this time.
I was able to find good information from your content.
Fine way of explaining, and good paragraph to obtain data regarding
my presentation topic, which i am going to present in college.
Wow, this article is fastidious, my sister is analyzing these kinds of things, thus I am going to let know
her.
you’re in point of fact a good webmaster. The site loading speed
is incredible. It seems that you’re doing any distinctive trick.
Furthermore, The contents are masterpiece. you have performed a wonderful activity
in this topic!
There is certainly a lot to know about this topic.
I really like all of the points you have made.
Thanks for finally writing about > “Plain Vanilla” Angel Structure –
Phil Strazzulla's Blog < Loved it!
Hurrah, that’s what I was searching for, what a material!
present here at this weblog, thanks admin of this website.
salibar 67426dafae https://coub.com/stories/4019351-nulled-star-one-tv-rar-pc-registration-pro
I have been browsing online more than three hours today, but I never found any attention-grabbing article like yours.
It is beautiful worth enough for me. In my view, if all web owners and bloggers made just right content material as you probably did, the internet can be a lot more
helpful than ever before.