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!
Does your blog have a contact page? I’m having a tough
time locating it but, I’d like to shoot you an e-mail.
I’ve got some recommendations for your blog you might be interested in hearing.
Either way, great blog and I look forward
to seeing it develop over time.
hi!,I love your writing so so much! percentage we keep up a
correspondence more about your article on AOL? I require an expert on this house to solve my problem.
Maybe that is you! Taking a look ahead to see you.
Hey very interesting blog!
You can definitely see your skills within the article you
write. The sector hopes for even more passionate writers such as you who are not afraid to mention how they believe.
All the time follow your heart.
Hi there, after reading this amazing piece of writing i
am as well glad to share my familiarity here with colleagues.
At this time I am going away to do my breakfast, later than having my breakfast coming again to read other news.
Attractive section of content. I just stumbled upon your website and in accession capital to
assert that I get in fact enjoyed account your blog posts.
Anyway I will be subscribing to your feeds and even I achievement
you access consistently fast.
Magnificent goods from you, man. I’ve understand your stuff previous
to and you’re just extremely magnificent. I really like what you
have acquired here, certainly like what you’re stating and the way in which
you say it. You make it enjoyable and you still
take care of to keep it sensible. I can’t wait to read much more
from you. This is actually a tremendous site.
I’m no longer certain the place you are getting your information,
but good topic. I must spend a while studying more or figuring out
more. Thank you for fantastic information I used to be looking for this info
for my mission.
Hey there! I know this is kind of off topic but I was wondering if
you knew where I could get 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!
Really when someone doesn’t know then its up to other people that they
will help, so here it occurs.
Great blog here! Additionally your site a lot up fast!
What web host are you using? Can I am getting your affiliate hyperlink
for your host? I wish my web site loaded up as quickly as yours lol
Thank you for any other wonderful article. The
place else could anyone get that kind of information in such a
perfect means of writing? I’ve a presentation subsequent week, and I am on the look for such
info.
Howdy! 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!
chamsalm 67426dafae https://coub.com/stories/4000443-fo-s-paula-martinez-full-version-software-zip-registration-64-windows-cracked
Wow that was unusual. I just wrote an extremely long comment but after I clicked submit my comment didn’t show up.
Grrrr… well I’m not writing all that over again. Anyways, just wanted to say excellent blog!
Hi there would you mind stating which blog
platform you’re using? I’m planning to start
my own blog soon but I’m having a tough time selecting between BlogEngine/Wordpress/B2evolution and Drupal.
The reason I ask is because your design and style seems different then most blogs and I’m looking for something unique.
P.S Apologies for getting off-topic but I had to ask!
Very shortly this web site will be famous among all blogging
users, due to it’s fastidious content
Hello it’s me, I am also visiting this web site daily, this web page is really good and the people are in fact
sharing nice thoughts.
We are a bunch of volunteers and starting a brand new scheme in our community.
Your site offered us with useful info to work on. You have performed an impressive task and our entire neighborhood will probably be thankful to you.
It’s very simple to find out any topic on web as compared to books, as I
found this post at this site.
Hey I know this is off topic but I was wondering
if you knew of any widgets I could add to my
blog that automatically tweet my newest twitter updates. I’ve been looking for a plug-in like this for
quite some time and was hoping maybe you would have some experience with something like this.
Please let me know if you run into anything. I truly enjoy reading your blog and
I look forward to your new updates.
Hi there! Do you use Twitter? I’d like to follow you if that would be ok.
I’m absolutely enjoying your blog and look forward to new posts.
Hi, this weekend is nice designed for me, as this time i
am reading this impressive educational post here at my house.
I like the helpful information you supply for your articles.
I will bookmark your weblog and test again here frequently.
I’m moderately sure I’ll be informed many new stuff proper right here!
Best of luck for the next!
Good day! This is my 1st comment here so I just wanted to
give a quick shout out and say I genuinely enjoy reading your articles.
Can you suggest any other blogs/websites/forums that deal with the
same subjects? Thank you!
I’m gone to convey my little brother, that he should
also pay a visit this web site on regular basis to get
updated from latest gossip.
Have you ever considered about adding a little bit more than just your articles?
I mean, what you say is valuable and everything. Nevertheless just imagine if you added
some great graphics or video clips to give your posts more,
“pop”! Your content is excellent but with images and video clips, this website could undeniably be one of the greatest in its
niche. Wonderful blog!
It’s remarkable to visit this web site and reading the
views of all mates on the topic of this paragraph, while I
am also eager of getting experience.
Thanks for sharing your thoughts. I really appreciate your efforts
and I am waiting for your next post thank you once again.
WOW just what I was looking for. Came here by searching for http://wert-tools.ru/user/peenfemale50/
At this time I am going away to do my breakfast, after having my breakfast coming
yet again to read further news.
This is the perfect webpage for anybody who wishes to find out
about this topic. You know a whole lot its almost hard to argue with you (not
that I personally will need to…HaHa).
You definitely put a new spin on a subject that has been written about for many years.
Wonderful stuff, just excellent!
Asking questions are truly nice thing if you are not understanding something totally,
but this paragraph provides good understanding even.
Spot on with this write-up, I absolutely think this site needs a lot more attention. I’ll
probably be back again to read through more, thanks for the
information!
I am now not certain where you’re getting your information, however good topic.
I needs to spend some time studying more or figuring out more.
Thank you for magnificent information I was looking for this info for my mission.
Fastidious answer back in return of this matter with solid arguments and telling the whole thing about
that.
What’s up, I check your blogs like every week. Your story-telling style is awesome, keep doing what
you’re doing!
I visited many blogs except the audio quality for audio songs current
at this site is genuinely wonderful.
Pretty nice post. I just stumbled upon your blog and
wished to mention that I’ve truly enjoyed browsing your blog
posts. After all I’ll be subscribing to your feed and I
am hoping you write once more very soon!
It’s awesome for me to have a web site, which is valuable for my knowledge.
thanks admin
Hmm is anyone else having problems with the images 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.
Wonderful beat ! I wish to apprentice while you amend your website,
how could i subscribe for a blog web site? The
account helped me a applicable deal. I have been a little bit familiar
of this your broadcast provided bright transparent idea
I’ve been exploring for a little bit for any high-quality articles or weblog
posts in this kind of house . Exploring in Yahoo I eventually stumbled upon this website.
Reading this info So i’m satisfied to convey that I’ve
an incredibly good uncanny feeling I found out just what I needed.
I most unquestionably will make sure to do not disregard this website and provides it a look regularly.
garnaom 67426dafae https://coub.com/stories/3960549-exe-t-seps-color-se-32bit-professional-key
I’m curious to find out what blog platform you happen to be
utilizing? I’m experiencing some small security problems with my latest site and I’d like to find something more
secure. Do you have any solutions?
Hello There. I found your blog using msn. This is an extremely well written article.
I’ll make sure to bookmark it and come back to
read more of your useful info. Thanks for the post.
I’ll definitely comeback.
Appreciate the recommendation. Will try it out.
I am now not sure where you are getting your information, but great topic.
I must spend a while finding out more or understanding more.
Thanks for magnificent information I used to be searching for this information for my mission.
Hey I know this is off topic but I was wondering if you knew of any
widgets I could add to my blog that automatically tweet
my newest twitter updates. I’ve been looking for
a plug-in like this for quite some time and was hoping maybe
you would have some experience with something like this.
Please let me know if you run into anything. I truly enjoy reading your
blog and I look forward to your new updates.