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”

  3. Hmm it appears like your blog ate my first comment (it was
    super long) so I guess I’ll just sum it up what I submitted and say, I’m thoroughly enjoying your blog.
    I as well am an aspiring blog writer but I’m still new to the whole
    thing. Do you have any suggestions for newbie blog writers?

    I’d really appreciate it.

  4. Do you have a spam issue on this site; I also am a blogger, and I was wondering your situation; we have developed some nice methods and we are
    looking to exchange solutions with others, please shoot me an e-mail if interested.

  5. Our bills vary from credit card payments, mortgages, phones, and
    utility payments. Fundamentally, loan issuers would
    come to their own money in case you don’t maie payments on time.
    Each collection ads to a credit report and can cripple your loan negotiation ability.
    At the latest FICO versions, paid collections will not hurt your score, however,
    outstanding ones surely will. If among your account goes into group, your credit score plummets depending on some components.
    If your score iss significantly high, you’ll lose more points than someone with a handful
    of points. Should you skip a payment, your lender would report it to the agencies as”payment.” However,
    if you don’t pay penalties orr bring your accounts to
    standing, you might encounterr a collection. Immediately yyou eexperience a collection; your
    credit rating will fall drastically. Resolving a collection is a painstaking
    procedure, hence making timely payments is always an ideal way.

    Feel free to visit my webpage – Credit Guide

  8. Hi! Do you know if they make any plugins to help with Search Engine Optimization? I’m trying to get my blog
    to rank for some targeted keywords but I’m not
    seeing very good gains. If you know of any please share.
    Thanks!

  9. You can definitely see your skills within the work you write.
    The world hopes for more passionate writers like you who aren’t afraid to say how they believe.
    At all times go after your heart.

  11. Hey there, You’ve 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.

  12. Hey there just wanted to give you a brief heads up and let you know a few of the pictures aren’t loading correctly.
    I’m not sure why but I think its a linking issue. I’ve
    tried it in two different internet browsers and both show
    the same results.

  13. I don’t know whether it’s just me or if perhaps everybody else experiencing problems with your site.
    It seems like some of the written text within your
    content are running off the screen. Can somebody else please provide feedback and let me know if this is happening to them as
    well? This may be a issue with my web browser because I’ve had this happen before.
    Thanks

  17. Hello There. I discovered your weblog the usage of
    msn. This is a really well written article.
    I’ll make sure to bookmark it and come back to learn extra of your useful info.

    Thank you for the post. I will definitely return.

  20. Hiya! Quick question that’s completely off topic.
    Do you know how to make your site mobile friendly? My website looks weird when browsing from my apple iphone.
    I’m trying to find a template or plugin that might be able to correct this issue.
    If you have any suggestions, please share. Many thanks!

  22. This is really interesting, You’re a very skilled blogger.
    I’ve joined your feed and look forward to seeking more of your excellent post.
    Also, I’ve shared your web site in my social networks!

  26. This is really interesting, You’re a very skilled blogger.
    I’ve joined your feed and look forward to seeking more of your wonderful post.
    Also, I’ve shared your website in my social networks!

  27. Generally I don’t read article on blogs, however I
    wish to say that this write-up very compelled me to take a look at and do it!
    Your writing taste has been amazed me. Thanks, very great article.

  28. I know this web site provides quality dependent content and extra information, is there any other web page which offers
    these things in quality?

  29. Wow, amazing blog structure! How long have you been running a
    blog for? you made blogging look easy. The full look of your site is fantastic, let alone
    the content material!

  31. Hello! This is my first comment here so I just wanted to give a
    quick shout out and tell you I genuinely
    enjoy reading your posts. Can you suggest any other blogs/websites/forums that deal
    with the same topics? Thank you!

  32. Good post. I learn something totally new and challenging on websites I stumbleupon everyday.

    It’s always helpful to read through articles from other authors and use a little something from
    other websites.

  36. This design is spectacular! You most certainly know how to keep a reader entertained.
    Between your wit and your videos, I was almost moved to start my own blog (well, almost…HaHa!) Great job.

    I really enjoyed what you had to say, and more than that, how you presented it.
    Too cool!

  37. Aw, this was an exceptionally good post. Taking the time and actual effort to create a really good
    article… but what can I say… I procrastinate a whole
    lot and don’t seem to get nearly anything done.

  39. 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 return.

  40. After looking into a few of the articles on your web page,
    I honestly appreciate your technique of blogging.
    I added 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.

  41. Hmm is anyone else experiencing problems with the pictures on this blog
    loading? I’m trying to find out if its a problem on my end or
    if it’s the blog. Any responses would be greatly appreciated.

  43. Wonderful blog! I found it while surfing around on Yahoo News.

    Do you have any tips on how to get listed in Yahoo News?
    I’ve been trying for a while but I never seem to get there!
    Cheers

  44. Wonderful goods from you, man. I have understand ylur stuff previous to and you are juist too wonderful.
    I actually like what you have acquired here, really like what you are saying
    and the way inn which you saay it. You make it entertaining
    and you still take are of to kerp it wise. I can noot wait to read ffar more from you.
    This is actuallyy a terrific site.

    My web site: voyeur house

  46. Hi there this is somewhat of off topic but I was wanting
    to know if blogs use WYSIWYG editors or if you have to manually code with HTML.
    I’m starting a blog soon but have no coding experience so I wanted to
    get advice from someone with experience. Any help would be greatly appreciated!

  47. Write more, thats all I have to say. Literally, it seems as though you relied on the video to make your
    point. You definitely know what youre talking about, why throw away your intelligence on just posting videos to your
    site when you could be giving us something informative to
    read?

  49. I truly love your website.. Great colors &
    theme. Did you build this site yourself? Please
    reply back as I’m looking to create my very own website and would love to know where you got this from or just what the theme
    is named. Thank you!

  50. Thanks a bunch for sharing this with all people you actually
    recognize what you are speaking approximately! Bookmarked.

    Please additionally consult with my site =). We could have
    a link alternate contract between us

Comments are closed.