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!
hello there and thank you for your info – I have definitely picked up anything new from right here.
I did however expertise several technical issues using this
web site, since I experienced to reload the website a lot of times previous to I could get
it to load properly. I had been wondering if your hosting is OK?
Not that I am complaining, but sluggish loading instances times will very frequently affect your placement in google and could damage your quality score if advertising
and marketing with Adwords. Well I’m adding this RSS to my email and can look out for a lot more of your respective fascinating content.
Ensure that you update this again very soon.
If you are going for finest contents like me, simply pay a quick visit this web page daily because it provides quality
contents, thanks
I’m amazed, I must say. Rarely do I encounter a blog that’s
equally educative and interesting, and without a doubt, you have
hit the nail on the head. The problem is something too few men and women are speaking intelligently about.
I am very happy that I stumbled across this in my search for something regarding
this.
Thanks for sharing your thoughts about ffskybbsjp.azurewebsites.net.
Regards
Undeniably consider that which you said. Your favorite justification seemed to
be at the net the simplest factor to take into accout of.
I say to you, I certainly get annoyed even as people think about issues
that they plainly don’t recognize about. You controlled to hit the nail upon the highest and also defined out the
whole thing without having side effect , other people could take a signal.
Will likely be back to get more. Thank you
Your method of explaining all in this article is genuinely pleasant, every
one be capable of easily be aware of it, Thanks a lot.
Hey! Someone in my Facebook group shared this website
with us so I came to look it over. I’m definitely enjoying the information. I’m
bookmarking and will be tweeting this to my followers!
Superb blog and excellent design and style.
I’m not that much of a internet reader to be honest but your sites really
nice, keep it up! I’ll go ahead and bookmark your website to come back later on. All the best
Good day! This is kind of off topic but I need some advice from an established blog.
Is it hard to set up your own blog? I’m not very techincal
but I can figure things out pretty fast. I’m thinking about setting up my own but I’m not sure where to begin.
Do you have any tips or suggestions? Thank you
I delight in, cause I discovered just what I used to be looking
for. You’ve ended my 4 day lengthy hunt! God Bless you man. Have a nice
day. Bye
Hi i am kavin, its my first time to commenting anywhere, when i read this paragraph
i thought i could also make comment due to this
brilliant piece of writing.
Hey! Would you mind if I share your blog with my zynga group?
There’s a lot of people that I think would really appreciate your content.
Please let me know. Cheers
Fascinating blog! Is your theme custom made or did you download it from somewhere?
A theme like yours with a few simple tweeks would really make my blog stand
out. Please let me know where you got your theme. Thank you
This is very interesting, You’re a very skilled blogger.
I have joined your feed and look forward to seeking more of your wonderful
post. Also, I’ve shared your site in my social networks!
Pretty! This was an incredibly wonderful article. Thanks for providing this
information.
I used to be suggested this blog through my cousin.
I’m now not positive whether or not this put up is written by him as no one else recognize
such designated approximately my problem. You’re incredible!
Thank you!
I need to to thank you for this wonderful read!! I absolutely loved every bit of it.
I have you book-marked to check out new things you post…
Hi there! Would you mind if I share your blog with my myspace group?
There’s a lot of people that I think would really
enjoy your content. Please let me know. Cheers
Excellent goods from you, man. I’ve understand your stuff previous to and you are
just too fantastic. I actually like what you have
acquired here, really like what you are 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 far more from
you. This is actually a wonderful site.
Good post. I learn something new and challenging on websites I stumbleupon on a daily basis.
It will always be interesting to read content from other authors and use something from their sites.
Remarkable things here. I’m very happy to see your article.
Thank you a lot and I am taking a look forward to touch you.
Will you please drop me a mail?
Very quickly this web page will be famous amid all blogging people,
due to it’s pleasant articles
I’m curious to find out what blog platform you have been working with?
I’m experiencing some small security problems with my latest
blog and I’d like to find something more safe. Do you have any solutions?
I am truly thankful to the owner of this web page who has shared this
great piece of writing at here.
Excellent blog here! Also your site quite a bit up very
fast! What web host are you the usage of? Can I get your affiliate
link to your host? I wish my site loaded up as fast as yours lol
It is the best time to make some plans for the future
and it’s time to be happy. I’ve read this post and if I could I want to suggest you some
interesting things or suggestions. Maybe you could write next articles
referring to this article. I wish to read even more things about it!
Hey there are using WordPress for your site platform?
I’m new to the blog world but I’m trying to get started and
create my own. Do you require any html coding knowledge
to make your own blog? Any help would be greatly appreciated!
After looking into a few of the blog articles on your web page,
I honestly like your technique of writing a blog. I
book marked it to my bookmark website list and will
be checking back in the near future. Please visit my web
site too and tell me your opinion.
It’s wonderful that you are getting ideas from this article as
well as from our discussion made at this time.
I was suggested this blog through my cousin. I’m not sure whether this
post is written by means of him as no one else recognize such
targeted approximately my trouble. You’re amazing!
Thanks!
Heya this is kinda of off topic but I was wondering if blogs use WYSIWYG editors or if you
have to manually code with HTML. I’m starting
a blog soon but have no coding knowledge so I wanted to get advice from someone with experience.
Any help would be greatly appreciated!
Hi there this is kinda of off topic but I was
wondering if blogs use WYSIWYG editors or if you have to manually
code with HTML. I’m starting a blog soon but have no coding knowledge so I wanted to get guidance
from someone with experience. Any help would be enormously appreciated!
Great post! We will be linking to this particularly great article on our website.
Keep up the good writing.
Hi, I do think this is an excellent blog.
I stumbledupon it 😉 I’m going to revisit once again since i have bookmarked it.
Money and freedom is the greatest way to change, may you
be rich and continue to guide others.
Hi to every one, it’s in fact a good for me to pay a
visit this website, it consists of useful Information.
Hi exceptional website! Does running a blog like this require a great deal of work?
I’ve virtually no understanding of coding however I was hoping to start my own blog in the near future.
Anyways, if you have any recommendations or tips for new
blog owners please share. I know this is off topic nevertheless I simply wanted to ask.
Appreciate it!
I needed to thank you for this very good read!! I definitely loved every bit
of it. I have got you book-marked to check out new things
you post…
Hello, all is going nicely here and ofcourse every one is sharing information, that’s
actually fine, keep up writing.
I was able to find good advice from your blog posts.
Thanks for sharing your thoughts about website.
Regards
Hey 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 recommendations?
Thanks for ones marvelous posting! I quite enjoyed
reading it, you’re a great author.I will remember to
bookmark your blog and definitely will come back from now on. I want to encourage you to ultimately continue your great work,
have a nice evening!
I visited many sites except the audio quality for audio songs
existing at this web page is really wonderful.
It’s not my first time to visit this web site, i am visiting
this web site dailly and obtain good information from here everyday.
Good day! 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 tips?
I absolutely love your blog and find many of your post’s
to be exactly I’m looking for. Would you offer guest writers
to write content to suit your needs? I wouldn’t mind producing a post
or elaborating on a lot of the subjects you write in relation to here.
Again, awesome blog!
Great post. I was checking constantly this blog and I am impressed!
Very helpful info specifically the last part 🙂 I care
for such information a lot. I was looking for this certain information for a very
long time. Thank you and good luck.
Pretty nice post. I simply stumbled upon your weblog and
wanted to say that I have really loved browsing your weblog posts.
After all I’ll be subscribing to your rss feed and I’m
hoping you write again very soon!
Good info. Lucky me I discovered your website by accident
(stumbleupon). I have bookmarked it for later!
Appreciating the time and effort you put into your site
and detailed information you offer. It’s awesome to come
across a blog every once in a while that isn’t the same unwanted
rehashed material. Excellent read! I’ve saved your site and I’m adding your RSS feeds to my Google account.