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. Thanks for every other informative site. Where else may
    just I get that kind of info written in such an ideal method?

    I have a challenge that I’m just now operating on, and
    I’ve been at the glance out for such info.

  3. Hello Dear, are you genuinely visiting this website on a regular basis,
    if so afterward you will without doubt obtain nice knowledge.

  5. I was suggested this blog via my cousin. I’m no longer certain whether this
    put up is written by way of him as nobody else realize such specified about my difficulty.
    You are incredible! Thanks!

  10. Its such as you read my mind! You seem to understand a
    lot approximately this, such as you wrote the guide in it or
    something. I feel that you just could do with some % to pressure the
    message house a bit, but other than that, that is great blog.

    A fantastic read. I will certainly be back.

  13. Attractive section of content. I just stumbled upon your blog
    and in accession capital to assert that I get in fact enjoyed account your blog posts.
    Any way I will be subscribing to your feeds and even I achievement you access consistently rapidly.

  14. I’ve learn a few excellent stuff here. Definitely price bookmarking for revisiting.

    I wonder how a lot attempt you put to create this
    kind of fantastic informative website.

  17. https://www.alquds.edu/en/

    alquds university,جامعة القدس,aqu,arab university,palestinian university

    Al-Quds University (AQU) is a collegiate research university that currently offers more than 120 undergraduate and postgraduate
    programs, taught through its fifteen degree-granting faculties that
    cover the main scientific disciplines such as medicine,
    life, and natural sciences, business and management,
    arts and humanities, law and jurisprudence, engineering, and social sciences.
    Established in 1970, AQU remains the only Arab Palestinian university in Jerusalem,
    Palestine. AQU currently enrolls around 12,000 full time students, taught by more than 700
    faculty members

  18. I am really loving the theme/design of your web site. Do you ever run into any browser compatibility problems?
    A number of my blog visitors have complained about my site not
    working correctly in Explorer but looks great in Firefox.

    Do you have any suggestions to help fix this issue?

  19. Good day I am so thrilled I found your web site, I really found you by accident,
    while I was looking on Yahoo for something else, Anyways I am here now and would just like to say many thanks for a tremendous
    post and a all round enjoyable blog (I also love the theme/design), I don’t have time to read it all at the minute but I have saved
    it and also added in your RSS feeds, so when I have time I
    will be back to read a lot more, Please do keep up the awesome work.

  20. We are a bunch of volunteers and starting a brand
    new scheme in our community. Your site offered us with helpful
    information to work on. You have done an impressive task and our whole community will probably be thankful to you.

  23. Pretty element of content. I just stumbled upon your site and in accession capital to assert that I get in fact loved account your weblog posts.
    Anyway I’ll be subscribing on your augment and even I success you get admission to constantly
    quickly.

  25. I have been exploring for a bit for any high quality articles or blog posts on this sort of house .
    Exploring in Yahoo I finally stumbled upon this web
    site. Studying this info So i’m glad to express that
    I’ve a very excellent uncanny feeling I discovered exactly
    what I needed. I such a lot definitely will make sure to do not
    disregard this website and provides it a glance on a
    relentless basis.

    My web site; 成人影片

  26. I do not even know the way I ended up here, however I thought this post
    used to be good. I do not know who you might be however certainly you are
    going to a well-known blogger in case you are not already.
    Cheers!

  29. Howdy I am so excited I found your blog page, I really found you by accident, while I was browsing on Aol for something else, Anyhow I am here now and
    would just like to say thanks a lot for a tremendous post and
    a all round thrilling blog (I also love the theme/design), I don’t have time
    to read 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 more, Please do keep
    up the excellent work.

    my webpage – Professional training Courses

  34. It is perfect time tο mɑke some plans for
    tһe ⅼonger term аnd іt is tіme to be һappy. I haᴠе reaɗ thiѕ put
    up and if I could I wish tօ counsel уou fеw fascinating things or advice.
    Μaybe уou could write neⲭt articles relating t᧐
    tһis article. Ι ԝant to learn еvеn moгe issues appr᧐ximately іt!

  37. Hi, I think your site may be having internet
    browser compatibility problems. When I look at
    your blog in Safari, it looks fine however when opening in Internet
    Explorer, it’s got some overlapping issues. I just wanted to provide you with a quick heads up!
    Besides that, great website!

    my web-site Data Scraper Services

  40. great points altogether, you just won a logo new reader.
    What would you recommend in regards to your publish that you made some days ago?
    Any certain?

  41. I’m really impressed along with your writing skills as well as with
    the layout for your weblog. Is that this a paid topic or did you
    customize it yourself? Either way stay up the excellent quality writing, it’s rare to peer a great weblog
    like this one these days..

  42. Yesterday, while I was at work, my sister stole my iPad and tested to see
    if it can survive a thirty foot drop, just so she can be a youtube sensation. My apple ipad
    is now destroyed and she has 83 views. I know this is completely off topic but I
    had to share it with someone!

  44. I was pretty pleased to discover this website.
    I wanted to thank you for your time for this particularly fantastic
    read!! I definitely savored every part of it and I have you saved to
    fav to see new information in your web site.

  47. Hey there! I understand this is somewhat off-topic but I
    needed to ask. Does running a well-established website such
    as yours require a massive amount work? I am brand new to blogging but I do write in my journal daily.
    I’d like to start a blog so I will be able
    to share my experience and views online. Please let me know if you
    have any suggestions or tips for new aspiring bloggers.

    Appreciate it!

    my web page: judi bank syariah

  48. Whoa! This blog looks just like my old one! It’s on a entirely different topic
    but it has pretty much the same layout and design. Great choice of colors!

  49. Hi there, just became aware of your blog through Google, and found that it is
    truly informative. I am gonna watch out for brussels.
    I will appreciate if you continue this in future.
    Many people will be benefited from your writing. Cheers!

  50. Hi there, I found your blog by means of Google whilst looking for a comparable topic,
    your site got here up, it appears to be like good. I’ve bookmarked it in my google bookmarks.

    Hello there, simply turned into alert to your weblog through Google, and located that it is truly informative.
    I am gonna be careful for brussels. I’ll be grateful when you proceed this in future.
    Many other people will likely be benefited from your
    writing. Cheers!

Comments are closed.