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!
You actually make it seem really easy together with your presentation however I to find
this topic to be really something which I believe I would never understand.
It kind of feels too complicated and extremely large for me.
I am looking ahead for your subsequent post, I’ll attempt to get the hang of
it!
This is very interesting, You are a very skilled blogger.
I have joined your feed and look forward to seeking more
of your great post. Also, I have shared your web
site in my social networks!
I’m really loving the theme/design of your site.
Do you ever run into any browser compatibility issues?
A handful of my blog visitors have complained
about my site not working correctly in Explorer but looks great in Safari.
Do you have any recommendations to help fix this issue?
Ein Ende des Verbots ist derzeit nicht absehbar.
Noch ist unklar, wann an Ferienorten wie Hurghada und Scharm el Scheich wieder Normalität einkehrt.
Ein Entschluss dazu soll noch diese Woche fallen. Für Urlauber aus dem
Ausland sind die Grenzen weiterhin dicht. Seit Mitte März gilt ein Einreiseverbot für Ausländer aus Europa in die USA.
Geplant ist zudem, dass Touristen eine Tracing-App herunterladen und gebrauchen müssen, mit das Infektionsketten besser verfolgt werden können. Die Türkei hofft ab Mitte Juni wieder auf Touristen und bereitet
Flughäfen, Strände und Hotels entsprechend vor. Die Regierung in Ankara
erwartet zwar, dass die Bundesregierung ihre weltweite
Reisewarnung noch vorn Sommerferien auch für die Türkei aufhebt, aber ein solcher Schritt ist noch nicht angekündigt.
Über dieses Thema berichtete die tagesschau am 26. Mai
2020 um 20:00 Uhr. Hotels dürfen für einheimische Urlauber bei 25 Prozent Belegung
inzwischen aber wieder öffnen und ab 1. Juni bei der
halbe Belegung.
Zusätzlich bestimmt das Kabel die Reichweite – ist es nicht lang genug, muss der Staubsauger an einer anderen Steckdose angeschlossen werden. Beim Akkusauger treten diese Probleme des Saugens
nicht auf. Er besteht aus einer verstellbaren Saugstange ohne einen sperrigen Korpus und
Kabel. Treppen stellen jeden Bodensauger vor eine Herausforderung.
In beiden Fällen bietet der Akku-Staubsauger mit leichtem tragbarem Korpus
mehr Flexibilität und eine einfachere Handhabung. Bei kabelgebundenen Staubsaugern ist der Saugschlauch zumeist nicht sehr
lang, sodass höher gelegene Stellen nicht oder
nur schwer zu erreichen sind. Wie gut reinigen Akku-Staubsauger
den zu saugenden Bereich? Die Saugleistung der Akku-Staubsauger wird von den kabelgebundenen Bodenstaubsaugern übertroffen. Akku-Staubsauger haben nicht nur Vorteile
gegenüber herkömmlichen Bodenstaubsaugern, sondern bringen auch
Nachteile mit sich, die hier gegenübergestellt werden. Kabelgebundene Staubsauger können beliebig lang auf beliebig starkem Saug-Modus herhalten müssen, während
die Laufzeit des Akkusaugers erst recht bei hoher Saugstufe stark
begrenzt ist. Viele Akku-Staubsauger halten im stärksten Saug-Modus nur wenige Minuten durch.
Manche Modelle haben eine Laufzeit von nur 10 Minuten, was meist nicht ausreicht, um
den gesamten Haushalt zu säubern.
I was curious if you ever thought of changing
the layout of your website? 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 1 or two pictures.
Maybe you could space it out better?
You actually make it seem so easy with your presentation but
I find this matter to be actually 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!
I’m impressed, I have to admit. Seldom do I come across a blog that’s equally educative
and engaging, and without a doubt, you have hit the nail on the
head. The issue is an issue that not enough men and women are speaking intelligently
about. I am very happy I stumbled across this
in my search for something concerning this.
Hi there, You’ve done an excellent job. I will certainly digg it and personally suggest to my friends.
I am confident they’ll be benefited from this web site.
Great article, exactly what I was looking for.
Hi it’s me, I am also visiting this web site daily, this site is actually fastidious and the
viewers are really sharing good thoughts.
You have made some decent points there. I looked on the net
to learn more about the issue and found most people
will go along with your views on this website.
I am sure this post has touched all the internet viewers, its
really really pleasant article on building up new
web site.
I will right away take hold of your rss feed as I can’t to find your email subscription link
or e-newsletter service. Do you have any? Please allow me know in order that
I could subscribe. Thanks.
What’s up mates, its great post regarding tutoringand
fully explained, keep it up all the time.
Howdy! I understand this is somewhat off-topic however I needed
to ask. Does managing a well-established blog like yours require a massive amount work?
I’m brand new to operating a blog but I do
write in my journal daily. I’d like to start
a blog so I will be able to share my experience and feelings
online. Please let me know if you have any kind of ideas or tips for new aspiring blog owners.
Thankyou!
Amazing! This blog looks exactly like my old one! It’s on a completely different subject but it has pretty much the same layout
and design. Superb choice of colors!
When someone writes an article he/she keeps the plan of a user in his/her brain that how a user can know it.
So that’s why this piece of writing is perfect.
Thanks!
This paragraph provides clear idea in support of the new visitors of blogging,
that actually how to do running a blog.
helkdas 31ebe8ef48 https://wakelet.com/wake/ZBX3p1Mw8_1aBJ1dtFkQR
Undeniably believe that which you stated.
Your favorite justification seemed to be on the
web the easiest thing to be aware of. I say to you, I certainly get irked while people think about worries that they plainly do not know about.
You managed to hit the nail upon the top and defined out the
whole thing without having side-effects , people could
take a signal. Will likely be back to get more. Thanks
Hi there, I enjoy reading through your article.
I like to write a little comment to support you.
Thanks for some other excellent article. The place else may just anyone get that type of info in such
a perfect approach of writing? I have a presentation subsequent week,
and I am at the look for such information.
Thanks for one’s marvelous posting! I truly enjoyed reading it,
you will be a great author.I will be sure to bookmark your blog and will come back someday.
I want to encourage continue your great writing, have
a nice evening!
Remarkable things here. I am very happy to peer your article.
Thank you a lot and I’m looking ahead to touch you.
Will you kindly drop me a mail?
I used to be suggested this web site through my cousin. I am not certain whether or not this publish is written by
means of him as no one else recognise such particular about my problem.
You’re amazing! Thank you!
I simply couldn’t go away your site prior to suggesting that I actually
loved the usual info an individual supply to
your guests? Is gonna be again incessantly to inspect new posts
Appreciate this post. Let me try it out.
Hmm is anyone else having problems with the pictures on this blog loading?
I’m trying to determine if its a problem on my end or
if it’s the blog. Any responses would be greatly appreciated.
Hi there I am so happy I found your website, I really found you by error, while I was looking on Google
for something else, Anyways I am here now and would just like to say
thank you for a incredible post and a all round entertaining blog (I also love the theme/design), I don’t have
time to read it all at the moment but I have book-marked it and also included your RSS feeds, so when I have time I will be back to read more, Please do keep up the
excellent work.
Hi to every one, it’s in fact a fastidious for me to pay a visit this site,
it includes valuable Information.
Since the admin of this web site is working, no hesitation very
soon it will be well-known, due to its quality contents.
I know this if off topic but I’m looking into starting my own weblog and was wondering
what all is required to get set up? I’m assuming having a blog like yours would cost a pretty penny?
I’m not very web smart so I’m not 100% certain. Any recommendations or advice would be greatly appreciated.
Thanks
marwero 31ebe8ef48 https://wakelet.com/wake/DJsXyTJ8iYRy0PpUzCHIw
Hi there, You have done a great job. I’ll certainly digg it
and personally suggest to my friends. I’m
sure they’ll be benefited from this web site.
Superb blog! Do you have any helpful hints for aspiring writers?
I’m planning to start my own blog soon but I’m a little lost on everything.
Would you recommend starting with a free platform like WordPress or go for a paid
option? There are so many choices out there that I’m
completely confused .. Any recommendations? Thanks!
Pretty nice post. I just stumbled upon your blog and wished to say that I’ve really enjoyed surfing around your blog posts.
After all I will be subscribing to your rss feed and I hope you write again very soon!
Heya i’m for the first time here. I found this board and I
find It really useful & it helped me out
much. I’m hoping to offer one thing again and
aid others such as you helped me.
Do you have a spam problem on this site; I also am
a blogger, and I was wondering your situation; many of us have developed
some nice practices and we are looking to exchange techniques with
others, please shoot me an e-mail if interested.
Highly energetic blog, I enjoyed that bit. Will there be
a part 2?
I enjoy what you guys tend to be up too. This kind of clever work and reporting!
Keep up the excellent works guys I’ve incorporated you guys to
blogroll.
Howdy, i read your blog occasionally and i own a similar one and i was just curious if you get a lot of spam feedback?
If so how do you protect against it, any plugin or anything you can recommend?
I get so much lately it’s driving me crazy so any help is very much appreciated.
My developer is trying to persuade me to move to .net from PHP.
I have always disliked the idea because of the expenses.
But he’s tryiong none the less. I’ve been using Movable-type
on various websites for about a year and am nervous about switching to
another platform. I have heard good things about blogengine.net.
Is there a way I can transfer all my wordpress posts
into it? Any help would be really appreciated!
That is very interesting, You’re a very professional
blogger. I’ve joined your rss feed and sit up
for in quest of extra of your wonderful post. Also, I have shared your site in my social networks
Dazu müssen Friseure monadisch der Bildungszentren der Handwerkskammern eine
zusätzliche Weiterbildung absolvieren. Im sinne Intensität (Teilzeit- oder Vollzeitausbildung) müssen Sie hier mit einer Dauer von drei Monaten bis zwei Jahren rechnen.
Wer sich abseits des klassischen Friseursalons weiter qualifizieren will, kann mit Hochschulreife seinen Bachelor im Studienfach Maskenbild absolvieren. Gerade die Soft Skills sollten im Anschreiben der Bewerbung
deutlich hervortreten. So habe ich schon vor meiner Ausbildung zum Friseur
zwei Praktika absolviert, die meine Begeisterung noch verstärkten. Bereits früh entdeckte ich meine kreative Ader und meine Begeisterung fürs Hairstyling.
Mein Interesse und Gespür für Trends sind für mich nicht nur Beruf, sondern Berufung.
So bin ich stets zeitgemäß, welche Frisurmoden in der
zeit trendy sind. Die Bewerbung schlechthin sollten Sie gemäß Stellenausschreibung verfassen:
Häufig ist erwünscht, dass sich Bewerber digital bewerben. Das hilft mir, meine
Haarkreationen am Kundenwunsch und Zeitgeist
auszurichten. Profitieren Sie von unseren kostenlosen Vorlagen zum Bewerbungsschreiben.
Die Bewerbung per E-Mail hat den großen Vorteil, dass sie schnell beim Adressaten ankommt und deutlich
kostengünstiger als eine postalische Bewerbung ist.
Diese können Sie sich einzeln als Word-Datei herunterladen, indem Sie auf „Anschreiben”, „Deckblatt” oder „Lebenslauf” klicken – oder als
komplettes Bewerbungsset, indem Sie auf das Vorschaubild klicken. Dann erhalten Sie
selbdritt Word-Vorlagen zusammengefasst in einer Zip-Datei.
Das alles gilt seit dem 4. Januar. Eigentlich hatten die Hersteller
Zeit, sich darauf einzustellen. Da müssen im Vorfeld auch medizinische Studien laufen, weswegen insbesondere kleinere Hersteller den Aufwand sicherlich scheuen. Problem dabei ist aber: Entsprechende Untersuchungen zur Unbedenklichkeit benötigen Zeit
und Geld. Tattoos gehen nach der jetzigen Verordnung
eigentlich nur noch in Schwarz, Grau oder Weiß?
Diese müssen registriert werden, die Unbedenklichkeit also nachgewiesen werden. Das sind im Wesentlichen die Farben,
die als unbedenklich übriggeblieben sind, da hier keine
entsprechenden Farbpigmente enthalten sind, denn häufig
sind es ja gerade die Farbpigmente, die als problembehaftet gelten. Die
Untersuchung und Registrierung neuer Farben wird sicherlich ein längerer Prozess.
Ich denke aber, dass Hersteller ein hohes Interesse daran haben, das für die Farben nachzuholen, bzw.
auch neue Farben zu entwickeln. Aus allergologischer Sicht würden Sie vermutlich Tattoos generell weniger empfehlen? Das kann man so pauschal
nicht sagen. Tattoos sind nicht generell bedenklich,
auch nicht aus allergologischer Sicht. Als Maxime gilt aber, dass die Unbedenklichkeit eben erwiesen sein muss.
opajaq 31ebe8ef48 https://wakelet.com/wake/VjGrDRe8wDJp7tti4P_Fp
Hello, i feel that i saw you visited my web site so i got here to
return the desire?.I am attempting to in finding things to enhance my site!I suppose its ok
to make use of a few of your concepts!!
We are a gaggle of volunteers and starting a
new scheme in our community. Your web site provided us
with useful information to work on. You have performed an impressive activity and our entire neighborhood might be grateful to you.
Hi would you mind letting me know which web host you’re using?
I’ve loaded your blog in 3 completely different web browsers and I must
say this blog loads a lot faster then most. Can you suggest
a good hosting provider at a honest price? Thanks a lot, I appreciate it!