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. Thank you a bunch for sharing this with all folks you actually recognise what you are talking about!
    Bookmarked. Please also seek advice from my website =).
    We will have a hyperlink alternate contract among us

  6. Thank you, I have just been looking for info approximately this subject for a long time and yours is the best I’ve
    discovered till now. But, what in regards to the bottom line?
    Are you certain concerning the source?

  13. Hello there, You’ve done a fantastic job.
    I will certainly digg it and personally recommend to my friends.
    I am confident they’ll be benefited from this web site.

  14. Greetings from Colorado! I’m bored at work so I decided to browse your website on my
    iphone during lunch break. I enjoy the knowledge you present here and can’t wait
    to take a look when I get home. I’m amazed at how fast your blog loaded
    on my phone .. I’m not even using WIFI, just 3G .. Anyways, awesome
    blog!

    Feel free to visit my webpage; binomo

  17. Pendik escort Azgın Alev yine yanıyor Erkeğini beklemekten
    Azgın Alev yine yanıyor. Erkeğini beklemekten yine azgınlığım tuttu beyler.
    Ben sizleri ve elbette kendimi mutlu etmek için varım. Sizler
    de arayıp mutlu etmek ve mutlu olmak için neden harekete geçmiyorsunuz.
    Pendik Escort Bayan Alev sizin için burada. Evet,
    oldukça azgın bir bedenim var. Sanırım yaşımın küçük olması bunu tetikliyor.

    Benimle doyumsuz anları yaşamak isteyen beylerimi vücuduma davet ediyorum.
    Azgın ve ateşli bedenimi sevip okşamak ve sarmalamak istemez misiniz beyler?
    Sizin için yanıp kül olan ateşli bedenimi becerme sırası sizde aşkım.
    Hadi hemen arayın ve ateşimi söndürmeye hemen başlayın. Alev size kendini kısaca tanıtsın da nasıl bir afet yaşayacağınızı anlayın beyler.
    24 yaşında 1.72 boyundayım. 59 kilomla muhteşem
    güzelliğe sahip bir hatunum.

    Eğlenmeyi ve eğlendirmeyi gerçekten çok seviyorum. Sevişmenin farklı yönlerini keşfetmiş olarak erkeğime muazzam Escort Pendik bir deneyim yaşatıyorum.
    Benimle o muazzam anları yaşamak isteyen erkeklerimi sabırsızlıkla bekliyorum.
    Genç ve ateşli kızınızı daha fazla bekletmeden onu hemen becermeye
    ne dersiniz beyler. Sıcak bir yere girmek eminim sizinde en büyük
    istekleriniz arasında yer alıyor. Benim ateşimde yanmak sizin de oldukça hoşunuza gidecek ve kendinizden geçeceksiniz beyler.
    O muazzam anları yaşatmak azgın Alev’in profesyonel çalışmasıyla sana sadece bir telefon kadar uzak.
    Hadi erkeğim azgın Alevi sende söndür. Beni becerdiğin saatlerin bitmesini sen de
    hiç istemeyeceksin

  18. Hiya! I know this is kinda off topic nevertheless I’d figured I’d ask.
    Would you be interested in exchanging links or maybe guest writing a blog post or
    vice-versa? My website covers a lot of the same subjects as yours and I feel we could greatly benefit from
    each other. If you happen to be interested feel free to shoot me an email.
    I look forward to hearing from you! Wonderful
    blog by the way!

    Feel free to visit my web blog Locksmith Lake View IL

  19. 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 people from that service?
    Thank you!

    my blog :: binomo

  20. Today, I went to the beach front with my kids.
    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!

    My homepage: 24/7 emergency locksmith

  21. Hi would you mind stating which blog platform you’re using?
    I’m planning to start my own blog in the near future but I’m having a tough time selecting between BlogEngine/Wordpress/B2evolution and Drupal.
    The reason I ask is because your design seems different then most blogs and I’m looking for something completely unique.

    P.S My apologies for getting off-topic but I had to ask!

    Feel free to surf to my web page; Professional Development

  23. Fantastic goods from you, man. I’ve consider your stuff prior to and you are just extremely fantastic.
    I really like what you’ve obtained right here, certainly like
    what you are saying and the way in which in which you say
    it. You’re making it enjoyable and you still care for to stay
    it sensible. I can’t wait to learn far more from you.
    This is really a great site.

    Feel free to surf to my site; High Security Locks

  24. Hello there! Do you use Twitter? I’d like to follow you if that
    would be ok. I’m absolutely enjoying your blog and look forward
    to new updates.

    Feel free to surf to my homepage – nft art coin

  26. Its like you learn my mind! You seem to understand so much approximately this, like you wrote the guide in it or something.

    I feel that you can do with some % to pressure the message
    home a little bit, however other than that, that is magnificent blog.
    An excellent read. I’ll definitely be back.

    my homepage; car lock out

  31. Hey there! 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 methods to protect against hackers?

    Also visit my webpage – Illinois Dispensary

  32. Oh my goodness! Incredible article dude!
    Thank you so much, However I am going through issues with your RSS.
    I don’t understand why I can’t join it. Is there anybody getting similar RSS problems?
    Anybody who knows the solution can you kindly respond?
    Thanks!!

    Also visit my blog post :: 24/7 locksmith

  33. Nice blog right here! Additionally your site a lot up fast!
    What web host are you the usage of? Can I am getting your affiliate hyperlink on your host?
    I wish my web site loaded up as quickly as yours lol

    Feel free to surf to my blog … Danville Dispensary

  35. Right here is the right blog for everyone who
    wants to find out about this topic. You realize so much its almost tough
    to argue with you (not that I really would want to…HaHa).
    You definitely put a new spin on a subject which has been written about for many years.
    Great stuff, just excellent!

  36. Thank you, I’ve just been searching for information about this subject for a
    long time and yours is the best I have found out so far.
    But, what in regards to the conclusion? Are you positive about the supply?

  37. Normally I don’t learn article on blogs, however I would like to say that this write-up very compelled me to try and do it!

    Your writing taste has been surprised me. Thanks, very great article.

  49. Kurtköy Yeni Model Escort ilanları ve resimleri
    Merhabalar ben kusursuz yeni model kurtköy escort bayan .
    Yüzünde ona aşık olmanızı sağlayacak çok büyülü
    bir şey var. O inanılmaz güzel.
    Gri gözleri, kahverengi saçları, doğal olarak pembe dudakları ve pembe yanakları onu çok masum gösteriyor.

    O mükemmel bir itaatkar tür.
    Onun yapmasını istediğiniz her şeyi yapardı. Müşterilerinin memnuniyeti önceliği
    olup, müşterilerine asla ‘hayır’ demeyecektir.

    Onun adı Sofia sadece 20 yaşında ama müşterilerine olan bağlılığı ona çok fazla takdir kazandırdı.
    Bu bayanla tekrar tekrar çıkan birçok kişi var.

    Bunu yapacak bir sonraki adam sen bile olabilirsin.
    Mezun ve oryantal dans konusunda iyi eğitimli. Sık sık Kurtköy’deki bazı kulüplerde veya
    barlarda sahne alıyor.

    Kız arkadaş deneyimi için mükemmel. Sadece başınızı onun omzuna koyup saatlerce konuşabilir ya da silüeti seyrederken balkonda bir şeyler içebilirsiniz.

    Yatağınızı ısıtmanın yanı sıra harika bir
    arkadaş da olabilir. Onunla neredeyse istediğiniz her şeyi paylaşabilirsiniz.
    Seyahat etmeyi ve tabii ki sürprizleri de sever.
    Kusursuz yeni model Escort bayan kurtköy arıyorsanız, beni
    aramanız yeterli!

  50. No matter if some one searches for his required thing, thus he/she needs to be available that in detail,
    therefore that thing is maintained over here.

    Feel free to surf to my site: door unlock

Comments are closed.