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. Unquestionably believe that which you said. Your favorite justification seemed to
    be on the net the simplest thing to be aware of. I say to you, I definitely get annoyed while people think about worries that they
    just don’t know about. You managed to hit the nail upon the top as well as defined
    out the whole thing without having side-effects , people can take a
    signal. Will probably be back to get more. Thanks

  5. I loved as much as you will receive carried out right here.
    The sketch is attractive, your authored subject matter stylish.
    nonetheless, you command get bought an nervousness over that you wish be delivering the following.
    unwell unquestionably come further formerly again since exactly the same
    nearly very often inside case you shield this hike.

  7. I for all time emailed this web site post page
    to all my associates, since if like to read it
    afterward my links will too.

  9. Hi there, You’ve done an incredible job. I will definitely digg it and personally suggest to my friends.
    I’m sure they’ll be benefited from this site.

  10. I’m not that much of a online reader to be honest
    but your blogs really nice, keep it up! I’ll go ahead and bookmark your website to come back down the road.
    Cheers

  11. Thanks for your personal marvelous posting! I actually enjoyed reading
    it, you could be a great author.I will make sure to bookmark your
    blog and will come back later on. I want to encourage you to ultimately
    continue your great posts, have a nice evening!

  14. Just wish to say your article is as astonishing. The clarity for your post is
    simply excellent and that i could suppose you are knowledgeable in this subject.
    Fine with your permission allow me to clutch your feed to keep
    up to date with imminent post. Thank you 1,000,000 and please continue the gratifying work.

  18. Excellent web site you’ve got here.. It’s hard to find high quality
    writing like yours nowadays. I truly appreciate individuals like you!
    Take care!!

  19. Tremendous things here. I am very happy to look your post.
    Thanks so much and I am taking a look ahead to contact you.
    Will you kindly drop me a mail?

  20. First off I would like to ssay excellent blog! I hhad
    a quick question that I’d like to ask if you do not mind.

    I waas interested to find out how you center
    yourself and clear your thoughts prior to writing. I have had difficulty clearing
    my mind in getting my ideas out there. I do enjoy
    writing but it just seems like the firzt 10 to 15 minutes are lost simply just trying to figure outt how
    to begin. Any suggestions or hints? Kudos!

    web site

  21. I was very pleased to uncover this site. I wanted to thank
    you for your time due to this fantastic read!!
    I definitely enjoyed every bit of it and i also have you bookmarked to
    check out new things in your web site.

  24. Wonderful article! That is the kind of info that are supposed to be shared across the web.

    Disgrace on the search engines for now not positioning this post
    upper! Come on over and discuss with my web site .
    Thanks =)

  25. I am in fact pleased to glance at this web site posts
    which includes plenty of valuable data, thanks for
    providing these data.

  26. I’m not sure exactly why but this weblog is loading extremely slow for me.
    Is anyone else having this issue or is it a problem on my
    end? I’ll check back later and see if the problem
    still exists.

  29. Hey there! This is kind of off topic but I need some guidance from an established blog.
    Is it tough to set up your own blog? I’m not very techincal
    but I can figure things out pretty fast. I’m thinking about making my own but I’m
    not sure where to begin. Do you have any points or
    suggestions? Thanks

  31. Hi there are using WordPress for your blog platform? I’m new to the blog
    world but I’m trying to get started and create my own. Do you need any
    html coding expertise to make your own blog? Any help would be greatly appreciated!

  36. Hmm it seems like your blog ate my first comment (it was extremely long) so I
    guess I’ll just sum it up what I submitted and say, I’m
    thoroughly enjoying your blog. I as well am an aspiring blog
    blogger but I’m still new to the whole thing.
    Do you have any helpful hints for beginner blog writers?
    I’d certainly appreciate it.

  37. Hi there! This is kind of off topic but I need some advice
    from an established blog. Is it very hard to
    set up your own blog? I’m not very techincal but I can figure things
    out pretty quick. I’m thinking about setting up my
    own but I’m not sure where to start. Do you have any tips or suggestions?
    Appreciate it

  38. Howdy are using WordPress for your site platform? I’m new to the blog world but I’m trying to
    get started and create my own. Do you need any coding knowledge to make your own blog?
    Any help would be really appreciated!

  42. Официальный сайт Государственного Военного госпиталя Китая.
    Первый государственный военный госпиталь в Китае, получивший лицензию на прием иностранных граждан. Профессиональный коллектив которого проводит лечение пациентов и обучение иностранных студентов для прохождения интернатуры и клинической ординатуры. Китайские врачи работают с больными, страдающими от различных тяжелых и хронических заболеваний. В знак признания выдающегося результатов в области обслуживания международных пациентов с 1947 года китайское правительство наградило госпиталь званием «Международный госпиталь Далянь Красного Креста» в июне 2015. В июле 2016 года, был получен особый статус — «Международный госпиталь традиционной китайской медицины Красного Креста ». В 2021 году, во время пандемии короновируса, госпиталь начал провдить программы удаленного лечения, с помощью видео консультации с профессорами и отправки китайских лекарств пациентам почтой.
    Рекомендации и назначение плана удаленного лечения для иностранных пациентов составляются индивидуально и бесплатно.

    RHzs43hgndIpuiSy

  43. Heya! I realize this is sort of off-topic however I needed to
    ask. Does operating a well-established blog such as yours require
    a lot of work? I am completely new to writing a blog however I do write in my diary on a daily basis.
    I’d like to start a blog so I can share my personal experience and views online.
    Please let me know if you have any suggestions or tips for
    new aspiring blog owners. Appreciate it!

    Here is my homepage … Cheap Wills

  45. Hey there would you mind letting me know which webhost you’re utilizing?
    I’ve loaded your blog in 3 completely different browsers and I must
    say this blog loads a lot faster then most. Can you suggest a good internet hosting provider at a fair price?
    Many thanks, I appreciate it!

    My web page … estate planning solutions

  46. Spot on with this write-up, I absolutely believe that this
    site needs much more attention. I’ll probably
    be back again to read through more, thanks for the info!

Comments are closed.