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. Hey There. I discovered your blog the usage of msn. That is
    an extremely well written article. I will make sure to bookmark it and come back to read more of your helpful information. Thank
    you for the post. I’ll definitely comeback.

  2. My brother recommended I might like this blog.
    He was totally right. This post truly made my day. You cann’t imagine just how much time
    I had spent for this info! Thanks!

  4. Hello There. I discovered your blog the use of msn. That is an extremely smartly written article.
    I’ll make sure to bookmark it and come back to read more of your helpful info.
    Thanks for the post. I will definitely comeback.

  5. Hmm it looks like your website 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 blogger but I’m still
    new to the whole thing. Do you have any tips for inexperienced
    blog writers? I’d genuinely appreciate it.

  7. Hi! Someone in my Myspace group shared this site with us so I came to
    look it over. I’m definitely enjoying the information. I’m book-marking and will be tweeting this to my followers!
    Exceptional blog and fantastic design.

    Feel free to visit my page … slot deposit pulsa

  8. When I initially commented I clicked the “Notify me when new comments are added” checkbox and now each time a comment is added I get
    four e-mails with the same comment. Is there any way you
    can remove me from that service? Thanks a lot!

  11. Great article! This is the type of information that are
    meant to be shared around the internet. Disgrace on Google for now not positioning this post upper!
    Come on over and consult with my web site . Thank you =)

  13. Please let me know if you’re looking for a article author for your weblog.

    You have some really great posts and I believe I
    would be a good asset. If you ever want to take some of the
    load off, I’d love to write some content for your blog in exchange for a link back
    to mine. Please blast me an email if interested. Many thanks!

  16. Fantastic beat ! I would like to apprentice
    whilst you amend your web site, how could i subscribe for
    a weblog site? The account aided me a applicable
    deal. I had been tiny bit familiar of this your
    broadcast provided vibrant transparent concept

  18. An impressive share! I’ve just forwarded this onto
    a friend who was conducting a little homework on this.
    And he in fact ordered me dinner due to the fact that I discovered it for him…
    lol. So let me reword this…. Thank YOU for the meal!!

    But yeah, thanx for spending some time to discuss this issue here
    on your blog.

  19. Have you ever thought about including a little bit more than just
    your articles? I mean, what you say is valuable and all.
    But think of if you added some great pictures or video clips to give your posts more,
    “pop”! Your content is excellent but with pics and video clips, this site could definitely be one of the greatest in its niche.

    Very good blog!

  23. exciting review. Moreover visit your personal site have fun with slot deposit pulsa tanpa potongan. Of which web site has received realization originating from slot machine game wagering men and women in Dalam negri.
    Presently there are usually many challenging promos if you ever join now.

  25. Excellent site. A lot of helpful info here. I am sending
    it to several friends ans also sharing in delicious. And certainly, thanks for your sweat!

  26. Hello there, I think your site may be having internet browser
    compatibility problems. When I take a look at
    your website in Safari, it looks fine however, when opening in Internet Explorer, it’s got some overlapping issues.
    I simply wanted to give you a quick heads up! Other than that, great site!

  28. Do you have a spam issue on this site; I also am a blogger, and I was wanting to know your situation; many of us have
    developed some nice procedures and we are looking to trade
    techniques with others, please shoot me an email if interested.

  29. Just want to say your article is as astonishing. The clearness in your put up is just spectacular and
    that i can assume you are knowledgeable in this subject. Fine along with your permission let me to snatch your feed to keep updated with
    approaching post. Thank you a million and please keep up the enjoyable work.

  31. I’m amazed, I have to admit. Seldom do I encounter a
    blog that’s both educative and engaging, and without a doubt, you’ve
    hit the nail on the head. The problem is something too few folks
    are speaking intelligently about. I’m very happy that I stumbled
    across this during my hunt for something relating to this.

  34. A motivating discussion is worth comment. I believe that you need to publish more on this subject, it
    might not be a taboo matter but typically people don’t speak about
    such issues. To the next! Cheers!!

  39. Normally I do not read article on blogs, but 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.

    Thank you, very great article.

  40. Hmm it seems like your website 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 blogger but I’m
    still new to everything. Do you have any tips for inexperienced blog writers?

    I’d genuinely appreciate it.

  41. Hi there! Quick question that’s completely off topic. Do you know how to make your site mobile friendly?
    My web site looks weird when viewing from my iphone4. I’m trying to find a theme or plugin that might
    be able to correct this problem. If you have any recommendations, please share.
    Many thanks!

  42. I’ve been surfing on-line more than three hours lately,
    but I never found any interesting article like yours.
    It is lovely value sufficient for me. In my opinion,
    if all webmasters and bloggers made excellent content material as you probably did,
    the net will be much more helpful than ever before.

  44. Good post. I learn something totally new and challenging on websites I stumbleupon on a daily basis.
    It’s always exciting to read through articles from
    other writers and practice a little something from other websites.

  45. Please let me know if you’re looking for a article
    author for your blog. You have some really good posts and I think I would be
    a good asset. If you ever want to take some of the load off,
    I’d really like to write some content for your blog in exchange
    for a link back to mine. Please shoot me an e-mail if interested.
    Thanks!

  48. You can certainly see your enthusiasm in the article
    you write. The sector hopes for more passionate writers like you who are
    not afraid to mention how they believe. Always follow your heart.

  49. valuable review. As well visit my own, personal site to uncover judi slot.
    These pages has received reputation from the comfort of agen slot gambling gamers in Indonesia.
    Generally there are generally various interesting promos if you ever join at this point.

  50. Just want to say your article is as astonishing. The clarity in your post is simply nice and i could assume you are an expert on this subject.
    Fine with your permission allow me to grab your feed to keep updated with forthcoming post.
    Thanks a million and please carry on the enjoyable work.

Comments are closed.