Posted on by Phil

“Plain Vanilla” Angel Structure

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!

The Excel: Angel Investing Basics

7,477 Replies to ““Plain Vanilla” Angel Structure”

  1. Please let me know if you’re looking for a article writer for
    your blog. You have some really great articles and I feel I would be a good asset.
    If you ever want to take some of the load off, I’d really like to write some
    material for your blog in exchange for a link back to mine.

    Please blast me an email if interested. Kudos!

    my homepage; fruits name

  3. Hello colleagues, how is the whole thing, and what
    you want to say on the topic of this paragraph, in my view
    its actually amazing in support of me.

  4. 230-V-Netz dienen lediglich der Veranschaulichung des jeweiligen Schaltschemas.
    Bitte bedenken Sie, dass Arbeiten und Installationen an der Stromversorgung ausschließlich dafür
    ausgebildeten Fachkräften vorgenommen werden sollten. Bei Aktiv werden der Elektroinstallation ist zudem immer sicherzustellen, dass die
    Sicherung ausgeschaltet oder herausgedreht wurde. Außerdem können in Bestandsgebäuden nicht
    den Vorschriften entsprechende Elektroinstallationen (Farbe der Leitungen, Verlegung der Leitungen usw.) auskommen. Zudem muss die
    Belegung der Leitungen eindeutig definiert werden können. Zunächst gilt es, die Anschlussmöglichkeiten an einem
    Bewegungsmelder richtig zu interpretieren. Auch am späteren Verbraucher sind diese drei Anschlussmöglichkeiten gegeben: L, N und PE.
    Ein Übriges tun können auch Lichtschalter in die Schaltung
    des Bewegungsmelders integriert werden. Wie
    Sie einen Bewegungsmelder zum Ausschalten schalten, zeigen wir in dem verlinkten Beitrag ausführlich.

    Auch die Schaltung des Bewegungsmelders bzw.
    des Verbrauchers auf Dauerstrom zeigen wir hier ausführlich.
    Hier wird L vorm Bewegungsmelder ebenfalls durch einen Wippschalter
    geführt, dann aber zusätzlich direkt mit L des Verbrauchers verklemmt.
    Kurz umrissen: Vorm Bewegungsmelder wird L zusätzlich durch einen Wippschalter geführt und dann weiter
    zu L bzw. L2 am Bewegungsmelder. Eine weitere Möglichkeit ist
    es, eine Schaltung für mehrere Bewegungsmelder anzulegen. Natürlich können Sie die Schaltung bereits vornehmen, dass Sie den Bewegungsmelder komplett ausschalten und den Verbraucher dennoch auf Dauerstrom schalten können. Dazu können Sie die Bewegungsmelder hintereinander schalten. Beachten Sie bei dieser Schaltung jedoch,
    dass sich die Schaltzeiten beider Bewegungsmelder
    addieren können, wenn Bewegungen innerhalb beider Überwachungsbereiche
    erfolgen.

  6. Today, I went to the beach with my children. I found a sea shell and gave
    it to my 4 year old daughter and said “You can hear the ocean if you put this to your ear.” She put the shell to her ear and
    screamed. There was a hermit crab inside and it
    pinched her ear. She never wants to go back!
    LoL I know this is totally off topic but I had to tell
    someone!

    Take a look at my web-site … Windshield Repair Alliston

  7. Hi there would you mind letting me know which web host you’re working with?
    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 web hosting provider at a fair price?
    Thanks a lot, I appreciate it!

    Also visit my web-site – Cash for scrap cars Toronto

  14. Hi! I’ve been reading your web site for a while now and finally got the bravery to go ahead and
    give you a shout out from Lubbock Tx! Just wanted to mention keep up the fantastic work!

    my blog fruits name

  17. Der Rahmen fällt bei einem Fenster in maßen ins Auge.

    Als Träger der Verglasung ist er ein unverzichtbarer Bestandteil des
    Bauelements. Laut Institut Wohnen und Umwelt (IWU) macht
    er allerdings zwischen 15 und 35 Prozent des gesamten Fensters aus.

    Die Ausnahme bilden feste Verglasungen, die sich nicht öffnen lassen. Der Blendrahmen ist das grundlegende Bauteil, das die Stabilität ausmacht.
    Er ist fest im Mauerwerk verankert und bildet damit die
    Basis für die wichtigsten Funktionen wie Einbruchs-und Schallschutz.
    Dannzumal ist das Fenster nur aus Blendrahmen und Verglasung aufgebaut.

    Der Wandanschluss muss luftdicht erfolgen, um eventuelle Energieverluste zu vermeiden. Der Fensterflügel ist mit Scharnieren – den so genannten Bändern – dabei Blendrahmen verbunden. Auch die Energieeffizienz wird durch den richtigen Einbau
    des Blendrahmens mitbestimmt. Dazu ist der Fensterflügel zusätzlich mit Dichtungen aus Gummi versehen. Er fügt sich perfekt in die Öffnung des Blendrahmens ein und sorgt damit für einen festen und dichten Verschluss des Fensters.
    Bei den Fensterrahmen ist zu beobachte, dass die modernen Elemente heute etwas dicker sind als noch vor einigen Jahrzehnten. Der Grund dafür
    ist einfach: Bestanden die Fenster in früheren Zeiten aus
    einer einzelnen Glasscheibe, kombinieren sie heute mehrere Scheiben zu Verbundmaterialien. Sie müssen flexibel auskommen mit, um sich gut zu Fenstern in verschiedenen Formen verarbeiten zu lassen. Die Zwischenräume sind mit isolierenden Gasen gefüllt, um eine
    möglichst gute Dämmwirkung zu erzielen. All das braucht seinen Platz.
    Da die Fensterelemente allerdings wie man es auch macht schlanker als das Mauerwerk bleiben, ins sie eingesetzt werden, ist diese größere Stärke Yes, we can..

  19. Great blog here! Also your site loads up fast! What host are
    you using? Can I get your affiliate link to your host?
    I wish my web site loaded up as fast as yours lol

  20. Hi, I think your website might be having browser compatibility issues.

    When I look at your blog in Firefox, it looks fine but when opening in Internet Explorer,
    it has some overlapping. I just wanted to give you a quick heads up!
    Other then that, superb blog!

Comments are closed.