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. I believe this is among the most vital info for me. And i am satisfied studying your article.
    However should statement on some common things, The
    web site taste is perfect, the articles is really nice :
    D. Excellent activity, cheers

  5. Based in Florida, Sky blue credit is a credit repair company
    that was created in 1989. The company claims that many customers see
    tangible results following the first 30 days
    of usage. Additionally, the business argues that clients use their services for just six months to realize complete results.

    When using skies blue, you can expect to benefit the couple’s discount,
    online credit ratings, and tracking. During your membership, you can cancel
    or pause the support by contacting customer support.
    If you are unhappy with the service, you will receive a
    full refund provided that you maintain it within 90 days.

    Besides the advantages, skies blue has some related
    drawbacks too. Before starting the credit repair process, you are going to have to pay $39.95
    for recovery of your credit report. Despite not having the assurance for results, you’ll have to pay $69 to
    prepare the procedure. The sad part is that you
    can cover months without seeing substantial advancement in your report.
    You must make your decisions carefully since moving through the process
    of credit repair isn’t affordable.

    Also visit my web blog … Credit Tips

  7. Admiring the dedication you put into your site and in depth information you provide.
    It’s good to come across a blog every once in a while that isn’t the same old rehashed information. Wonderful read!

    I’ve bookmarked your site and I’m including your RSS feeds to my Google account.

    Visit my site: slot jp

  8. Hello, I think your blog might be having browser compatibility issues.
    When I look at your website in Safari, 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, excellent blog!

  9. Have you ever thought about adding a little bit more than just your articles?
    I mean, what you say is fundamental and all. Nevertheless imagine if you
    added some great pictures or videos to give your posts more,
    “pop”! Your content is excellent but with images and clips, this
    blog could definitely be one of the most beneficial in its niche.
    Superb blog!

  11. I’ve been exploring for a bit for any high quality articles or
    weblog posts in this kind of house . Exploring in Yahoo I ultimately stumbled upon this site.
    Studying this information So i’m satisfied to convey that I’ve
    an incredibly just right uncanny feeling I discovered
    exactly what I needed. I so much no doubt will make sure to don?t overlook this site and give it
    a look regularly.

  12. Hey! I just wanted to ask if you ever have any issues with hackers?
    My last blog (wordpress) was hacked and I ended up losing months of hard work due
    to no back up. Do you have any solutions to protect against hackers?

  13. Howdy just wanted to give you a quick 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.

  18. Hey there exceptional website! Does running a blog like this take a lot of work?
    I’ve virtually no expertise in computer programming but I was hoping to start
    my own blog soon. Anyway, if you have any recommendations or tips for new blog owners please share.

    I know this is off topic nevertheless I simply needed to ask.
    Thanks a lot!

  21. Wonderful goods from you, man. I have understand your stuff previous
    to and you’re just extremely magnificent. I really like what you’ve acquired here, really like what you’re saying and the
    way in which you say it. You make it enjoyable and
    you still care for to keep it wise. I can not wait to read far more from you.

    This is actually a tremendous website.

  23. Appreciating the persistence you put into your blog and
    in depth information you offer. It’s good to come across a blog every once in a while that isn’t the
    same outdated rehashed information. Fantastic read!
    I’ve bookmarked your site and I’m including your RSS feeds to my Google account.

  25. You are so interesting! I don’t think I have read through anything like this before.
    So great to find somebody with a few original thoughts on this
    topic. Seriously.. many thanks for starting this up.
    This web site is something that’s needed on the web, someone with a little
    originality!

  27. It’s a pity you don’t have a donate button! I’d definitely donate to
    this outstanding blog! I suppose for now i’ll settle for book-marking and
    adding your RSS feed to my Google account. I look forward to
    new updates and will talk about this website with my Facebook group.
    Talk soon!

  28. Thanks , I have just been searching for info
    approximately this topic for a while and yours is the greatest I’ve found out so far.
    But, what in regards to the bottom line? Are you sure about the source?

  30. Hi there it’s me, I am also visiting this web page
    on a regular basis, this web page is in fact fastidious and the viewers are actually sharing fastidious thoughts.

    Have a look at my web page – idn live casino, mantratoto.shop,

  31. Its like you read my mind! You appear to know a lot about this,
    like you wrote the book in it or something. I think that you could
    do with some pics to drive the message home a bit, but other than that,
    this is great blog. A great read. I’ll definitely be back.

  33. Attractive section of content. I just stumbled upon your weblog and in accession capital to assert that
    I acquire actually enjoyed account your blog posts. Anyway I’ll be subscribing to your augment and
    even I achievement you access consistently fast.

  35. Hey There. I found your blog the use of msn. That
    is a really neatly written article. I will make sure to bookmark it and return to learn extra
    of your helpful information. Thank you for the post. I’ll
    definitely return.

  37. Hi there very cool site!! Guy .. Beautiful .. Amazing .. I’ll bookmark your blog and take the feeds additionally?
    I am satisfied to search out a lot of helpful information here in the put up, we want work out extra techniques
    on this regard, thanks for sharing. . . . .

    .

  38. I just couldn’t leave your website prior to suggesting that I
    extremely enjoyed the usual info a person provide in your guests?
    Is going to be again frequently to check up on new
    posts

  39. I’m amazed, I have to admit. Seldom do I come across a blog that’s both educative and engaging,
    and without a doubt, you’ve hit the nail on the head. The
    issue is something that too few people are speaking intelligently about.
    Now i’m very happy I found this during my hunt
    for something relating to this.

  40. It’s the best time to make some plans for the future and it’s time to be happy.
    I have read this post and if I could I wish to suggest you
    some interesting things or advice. Perhaps you could write next articles referring to this article.
    I desire to read more things about it!

  41. Please let me know if you’re looking for a author for your
    blog. You have some really good 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 e-mail if interested.

    Thank you!

  43. It is the best time to make some plans for the future and it is time
    to be happy. I have read this post and if I could I desire
    to suggest you some interesting things or advice. Maybe you could write next articles
    referring to this article. I wish to read more things about it!

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

    Also visit my web page: pg soft slot

  48. Very nice post. I just stumbled upon your weblog and wanted to say that I’ve really enjoyed surfing around
    your blog posts. In any case I’ll be subscribing to your rss feed and I hope you
    write again soon!

  49. Howdy! I realize this is kind of off-topic but I had to ask.
    Does building a well-established blog like yours require
    a large amount of work? I’m brand new to running a blog however I do write in my diary daily.
    I’d like to start a blog so I will be able to share my own experience and thoughts online.

    Please let me know if you have any kind of suggestions or tips
    for new aspiring bloggers. Thankyou!

Comments are closed.