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”

  2. What i don’t understood is in reality how you are no longer really a lot more smartly-favored than you might be now.
    You are very intelligent. You know thus considerably on the subject of this subject, made me individually believe
    it from numerous varied angles. Its like women and men are
    not fascinated except it is one thing to do with Lady gaga!
    Your own stuffs excellent. Always take care of it
    up!

  5. Interesting blog! Is your theme custom made or did you download it from somewhere?

    A design like yours with a few simple adjustements would really make
    my blog jump out. Please let me know where you
    got your theme. Kudos

  6. Hiya! Quick question that’s completely off topic. Do you know
    how to make your site mobile friendly? My site looks weird when viewing from my iphone
    4. I’m trying to find a template or plugin that might be able to resolve this problem.
    If you have any recommendations, please share.
    Thanks!

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

  10. Attractive part of content. I just stumbled upon your web site and in accession capital to claim that I
    get in fact loved account your weblog posts. Any way I’ll be subscribing to your feeds and even I achievement you get right of entry to persistently quickly.

    Feel free to visit my homepage – slot pulsa

  16. Hi my loved one! I want to say that this post is amazing, great written and
    come with approximately all significant infos. I would like to look more posts like this .

  17. Wow, wonderful blog structure! How long have you been running
    a blog for? you make running a blog glance easy.
    The overall look of your website is fantastic,
    as well as the content!

    my web-site; No Scam

  18. magnificent publish, very informative. I wonder why the other specialists of
    this sector do not realize this. You must proceed
    your writing. I’m sure, you have a huge readers’ base already!

  19. Hey would you mind letting me know which webhost
    you’re using? I’ve loaded your blog in 3 different browsers and I must say
    this blog loads a lot faster then most. Can you recommend a good hosting provider at a reasonable price?
    Thanks, I appreciate it!

  20. What’s Going down i’m new to this, I stumbled upon this I’ve discovered It absolutely helpful and it has aided me out loads.
    I am hoping to give a contribution & assist other
    customers like its helped me. Great job.

  22. I blog frequently and I really thank you for your information. This great
    article has truly peaked my interest. I will book mark your blog and keep
    checking for new details about once per week. I subscribed to your RSS feed too.

  23. Hello, always i used to check weblog posts here early in the dawn, for the reason that i like to
    gain knowledge of more and more.

  24. Have you ever considered creating an ebook or guest authoring on other blogs?

    I have a blog centered on the same information you discuss and would love
    to have you share some stories/information. I know my readers would value your work.

    If you’re even remotely interested, feel free to shoot me an e-mail.

  27. Hey! 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 iphone 4.

    I’m trying to find a template or plugin that might be able to
    resolve this issue. If you have any recommendations,
    please share. Cheers!

  29. Excellent post however I was wanting to know if you could write a litte more on this subject?
    I’d be very thankful if you could elaborate a little bit further.
    Appreciate it!

  31. I have been browsing online greater than 3 hours today,
    yet I never discovered any fascinating article like yours.

    It’s beautiful worth enough for me. Personally, if all webmasters and bloggers made
    good content as you probably did, the internet will probably
    be a lot more useful than ever before.

  34. What i do nnot realize is if truth be told how you’re now
    not actually a lot more well-liked than yyou
    might be right now. You’re very intelligent.

    You understand thus considerably relating to thjis topic, produced
    me personally imagine it from so many various angles. Its
    like women and men don’t srem too be interested until it is something to accomplish with Girl gaga!

    Your own stuffs excellent. All the time maintain it up!

    My webpage – بهترین مشاور کنکور

  36. Have you ever considered writing an ebook or
    guest authoring on other sites? I have a blog based upon on the same topics you discuss and would really like to have you share some stories/information. I know my subscribers would appreciate your work.
    If you’re even remotely interested, feel free to send me
    an e mail.

  37. I’m amazed, I have to admit. Seldom do I come across a blog that’s both equally educative and interesting,
    and without a doubt, you’ve hit the nail on the head.

    The issue is something not enough folks are speaking intelligently
    about. I’m very happy that I found this during my hunt for
    something concerning this.

    Visit my web-site :: 메이저사이트

  39. I like the helpful information you provide in your articles.
    I will bookmark your weblog and take a look at once more here regularly.
    I’m quite sure I’ll be informed many new stuff right right here!
    Good luck for the following!

    Here is my web blog … tulum

  42. Whats up this is kinda of off topic but I was wondering 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 guidance from someone with experience.
    Any help would be greatly appreciated!

    Take a look at my blog post: 안전놀이터

  47. Admiring the persistence you put into your site and in depth
    information you present. It’s great to come across a
    blog every once in a while that isn’t the same old rehashed material.
    Wonderful read! I’ve saved your site and I’m adding your RSS feeds to
    my Google account.

    My web blog: 메이저놀이터

  48. Magnificent goods from you, man. I have understand your stuff previous to and you’re just extremely fantastic.
    I really like what you’ve acquired here, really like what
    you are stating and the way in which you say it.

    You make it entertaining and you still care for to keep it wise.
    I can’t wait to read much more from you. This is really a tremendous web
    site.

    Here is my blog; 안전놀이터

  50. Hey! I know this is kind of off topic but I was wondering which blog platform are you using for this website?
    I’m getting tired of WordPress because I’ve had problems
    with hackers and I’m looking at options for another platform.
    I would be awesome if you could point me in the direction of a good platform.

Comments are closed.