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. Hello very cool blog!! Guy .. Excellent .. Wonderful .. I will
    bookmark your web site and take the feeds additionally?
    I am happy to search out so many helpful info here within the
    put up, we need develop more strategies in this regard, thanks for sharing.
    . . . . .

  3. First of all, many thanks for the information, and your perception.
    I can appreciate this blogging site and especially this text.
    At this point, Personally i think I misuse much too much
    time online, browsing junk, essentially. This was a refreshing change from what I’ve known.
    Yet, I believe reading other people’s thoughts is a valuable
    investment of at minimum some of my regular measure of amount of time in my timetable.
    It’s like rummaging into the junk heap to obtain the gold.
    Or perhaps, whatever analogy will work for you. Still, sitting in front of the
    personal pc is probably as bad for you as smokes and deep-fried chips. https://njmassages.com/

  5. Nice weblog here! Additionally your website a lot up very fast!
    What host are you the use of? Can I get your affiliate link on your host?
    I desire my website loaded up as fast as yours lol

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

  9. Greetings I am so grateful I found your blog page, I really found you
    by accident, while I was looking on Digg for something else,
    Regardless I am here now and would just like to say kudos for a incredible post and a all round entertaining blog (I also love
    the theme/design), I don’t have time to look over
    it all at the moment but I have bookmarked it and also included your RSS feeds, so when I
    have time I will be back to read a great deal more, Please do
    keep up the great job.

  11. Greetings from Ohio! I’m bored at work so I decided to browse your blog on my iphone during lunch break.
    I really like the info you provide here and
    can’t wait to take a look when I get home. I’m amazed at how quick your blog loaded on my cell phone ..
    I’m not even using WIFI, just 3G .. Anyways, excellent blog!

  12. Thank you for the good writeup. It if truth be told was a entertainment account it.
    Glance complicated to more added agreeable from you! By the way, how could we be in contact?

  13. I’m really enjoying the theme/design of your web
    site. Do you ever run into any browser compatibility problems?

    A number of my blog audience have complained about my blog not working correctly in Explorer but looks great in Firefox.
    Do you have any tips to help fix this issue?

  15. I know this if off topic but I’m looking into starting my own blog and was wondering
    what all is required to get setup? I’m assuming having a blog
    like yours would cost a pretty penny? I’m not very internet savvy so I’m not 100% certain. Any recommendations or advice would be greatly
    appreciated. Thank you

  20. Unquestionably believe that which you said.
    Your favorite reason appeared to be on the web the easiest thing to be aware
    of. I say to you, I definitely get irked while people think about worries that
    they plainly do not know about. You managed to hit the
    nail upon the top as well as defined out the whole thing without having side-effects , people
    could take a signal. Will probably be back to get more.

    Thanks

  21. I’m not sure why but this site is loading extremely slow for me.
    Is anyone else having this issue or is it a issue on my end?

    I’ll check back later and see if the problem still exists.

  22. Hi there, everything is going sound here and ofcourse every one is sharing data, that’s truly excellent, keep
    up writing.

  23. Elit Ümraniye Escort Bayan Leyla Kalite Düşkünü
    Genel olarak erkekleri çok iyi tanıyan ve bu sektörde uzun süredir hizmet veren Ümraniye
    Escort Bayan olarak buraya ilanımı bırakmak istiyorum.

    Her koşulda sizi el üstünde tutan ve beklentilerinizi önemseyen bir hatunum.
    Bu yüzden beni tercih etmenizi sabırsızlıkla beklediğimi
    özellikle bilmenizi istiyorum.
    Her konuda bilgili ve kültürlü hareket etmemi oldukça beğenen erkekler tarafından sıklıkla tercih edilen bir hatunum.

    Bu yüzden ilişkilerde samimi olan bayan partner arıyorsanız doğru ilanı okuduğunuzu söylemek istiyorum.

    Erkeklerin her bakımdan etkileneceği ve sizin ne düşündüğünüze
    kadar anlayabilecek yeterlilikte bir Escort Ümraniye bayanıyım.

    Dolayısıyla kendinizi bana bırakıp sizde güzel bir gece yaşamak istiyorsanız benimle unutulmaz bir
    gece yaşamaya hazır olun.
    7 den 70 e ayrımcılık yapmadan her erkeğe hizmet verdiğimi söylemek istiyorum.
    Ayrıca erkeklerin bana gelirken temiz olması dışında hiçbir şartım
    ve beklentim yok.
    Sizde ayağınıza gelen fırsatı kaçırmadan benimle beraber olmak için hemen randevu almayı ihmal etmeyerek arayın canlarım.

    Diğer bayanlardan farklı olarak ateşli ve sürekli seks
    yapmadan duramayan bir Ümraniye Bayan Escort olarak buraya ilanımı bırakmak
    istiyorum.
    İşime çok düşkünüm ve bu yüzden yaklaşık 7 yıldır bu sektördeyim.
    Ne istediğinizi bilecek kadar siz değerli beyler hakkında bilgi sahibiyim.

  24. Genuinely no matter if someone doesn’t be aware of then its up to other viewers
    that they will assist, so here it takes place.

  29. Fantastic web site. A lot of helpful information here.
    I’m sending it to a few friends ans additionally sharing in delicious.
    And naturally, thanks in your effort!

    Here is my web site: RTP receh88

  30. Greetings! I know this is kinda off topic nevertheless I’d figured I’d ask.

    Would you be interested in exchanging links or
    maybe guest authoring a blog post or vice-versa? My site addresses a
    lot of the same topics as yours and I feel we
    could greatly benefit from each other. If you happen to be interested feel
    free to send me an e-mail. I look forward to hearing from you!

    Excellent blog by the way!

    Here is my homepage: buy ALD-52 Blotters Online

  32. Hi there I am so thrilled I found your web site, I really found you by
    mistake, while I was researching on Google for something else, Anyhow I
    am here now and would just like to say thank you for a fantastic post and a
    all round thrilling blog (I also love the theme/design), I don’t have
    time to go through it all at the moment but I have bookmarked it and also added in your RSS feeds, so when I
    have time I will be back to read much more, Please do keep
    up the awesome job.

  34. Hey There. I found your blog using msn. This is an extremely well written article.

    I’ll be sure to bookmark it and return to read more of your useful
    info. Thanks for the post. I’ll definitely comeback.

  36. My brother suggested I would possibly like this website.
    He was entirely right. This publish actually made my day. You
    cann’t believe just how so much time I had spent for this info!
    Thank you!

  37. You really make it seem really easy together with your presentation but I in finding this matter to be actually
    one thing that I believe I would never understand.

    It kind of feels too complicated and extremely vast for me.

    I am taking a look forward on your next publish, I will try to get the hold
    of it!

  38. Thank you for every other informative website.
    Where else may I get that kind of information written in such an ideal
    approach? I’ve a venture that I am just now running on, and I have been at the look out for such information.

  39. I know this if off topic but I’m looking into starting my own weblog and
    was curious what all is needed to get setup? I’m assuming having a blog like yours would cost a pretty penny?

    I’m not very web smart so I’m not 100% sure.
    Any tips or advice would be greatly appreciated.
    Many thanks

    my blog post: crypto steel

  46. Fine way of explaining, and good article to take facts regarding my presentation subject
    matter, which i am going to convey in university.

  47. Howdy! Quick question that’s completely off topic. Do you know how to
    make your site mobile friendly? My web site looks weird when browsing from my iphone4.
    I’m trying to find a theme or plugin that might
    be able to fix this issue. If you have any recommendations, please share.

    Thank you!

    Also visit my webpage :: 호빠알바

  48. Magnificent beat ! I wish to apprentice whilst you amend your web site, how
    could i subscribe for a blog web site? The account aided me a acceptable deal.
    I had been a little bit acquainted of this your broadcast offered bright clear concept

    Also visit my web site: 호빠나라

  49. I’ve been browsing online greater than 3 hours lately, yet I never discovered any attention-grabbing article like yours.
    It’s beautiful value enough for me. In my opinion, if all site owners and bloggers made good content as you
    did, the web will likely be much more helpful than ever before.

    My web blog :: info slot gacor hari ini

Comments are closed.