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. Hola! I’ve been reading your web site for
    some time now and finally got the bravery to go ahead and give you a shout out from Austin Tx!
    Just wanted to mention keep up the fantastic job!

    Feel free to visit my web-site … 토토사이트

  3. 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’ll be grateful if you continue this in future.

    Lots of people will be benefited from your writing.
    Cheers!

    my homepage: debt review

  5. Hi, I think your website might be having browser compatibility issues.
    When I look at your blog in Opera, it looks fine but when opening in Internet Explorer,
    it has some overlapping. I just wanted to give you a quick heads up!
    Other then that, terrific blog!

    my website 바카라사이트

  6. Hi there, I found your blog by way of Google while searching for a related topic, your web
    site got here up, it appears to be like good. I have bookmarked it in my google bookmarks.

    Hello there, simply turned into alert to your blog thru Google, and found that it’s really
    informative. I’m going to be careful for brussels.
    I will appreciate should you continue this in future.
    Numerous folks shall be benefited out of your writing. Cheers!

    Also visit my web blog 더킹카지노

  8. Excellent article. Keep posting such kind of info
    on your blog. Im really impressed by your blog.
    Hi there, You’ve performed an incredible job. I’ll certainly
    digg it and personally recommend to my friends. I’m confident
    they’ll be benefited from this web site.

    Here is my web-site 바카라사이트

  9. It’s perfect time to make some plans for the long
    run and it is time to be happy. I have learn this put up
    and if I could I wish to recommend you few fascinating issues or suggestions.

    Perhaps you could write subsequent articles referring to this article.
    I want to learn more issues about it!

    My webpage 파워볼사이트

  10. Hi I am so excited I found your blog page, I really found you by mistake, while
    I was browsing on Aol for something else, Nonetheless I am here now and
    would just like to say thank you for a marvelous post and a all round thrilling
    blog (I also love the theme/design), I don’t have time
    to look over it all at the minute but I have saved
    it and also added your RSS feeds, so when I have time I will be back to read more,
    Please do keep up the great work.

    Here is my web-site – 파워볼사이트

  11. I used to be suggested this web site by means
    of my cousin. I am now not sure whether this post is written via him as no
    one else know such designated about my difficulty. You’re amazing!
    Thanks!

  12. I blog often and I genuinely thank you for your content.
    Your article has really peaked my interest. I am going to
    bookmark your blog and keep checking for new details
    about once per week. I opted in for your Feed too.

  14. Right here is the right webpage for everyone who wishes
    to understand this topic. You understand a
    whole lot its almost hard to argue with you (not that I
    really will need to…HaHa). You certainly put a new spin on a topic which has been written about for many years.

    Great stuff, just excellent!

  16. Sweet blog! I found it while searching on Yahoo News. Do you have any suggestions on how to get listed in Yahoo
    News? I’ve been trying for a while but I never seem to get there!
    Appreciate it

  18. Hello there! Do you know if they make any plugins
    to assist with SEO? I’m trying to get my blog to rank for some targeted keywords but
    I’m not seeing very good success. If you know of
    any please share. Thank you!

  19. What’s Happening i’m new to this, I stumbled upon this I’ve discovered
    It absolutely useful and it has helped me out loads.
    I’m hoping to contribute & help different users like its
    helped me. Great job.

  23. It’s a shame you don’t have a donate button! I’d most certainly donate
    to this superb blog! I suppose for now i’ll
    settle for book-marking and adding your RSS
    feed to my Google account. I look forward to brand new updates and will
    talk about this site with my Facebook group.
    Talk soon!

  24. Wonderful beat ! I wish to apprentice even as you amend your web site, how could i subscribe
    for a weblog site? The account aided me a appropriate deal.

    I have been tiny bitt acqyainted of this your broadcast
    offered vivid transparent concept
    đặt cược cho một trận đấu homepage cược cs go

  25. Very nice post. I just stumbled upon your weblog and wanted to
    say that I’ve truly enjoyed surfing around your blog posts.
    In any case I’ll be subscribing to your rss feed and I hope you write again soon!

  27. Thanks for the auspicious writeup. It in fact used to
    be a leisure account it. Glance complicated to far delivered agreeable from you!

    However, how can we communicate?

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

  32. Hello There. I found your blog using msn. This is an extremely
    well written article. I will make sure to bookmark it
    and come back to read more of your useful info.
    Thanks for the post. I’ll certainly return.

  33. Usually I don’t learn post on blogs, but I
    would like to say that this write-up very forced me to check out and do it!
    Your writing taste has been surprised me. Thanks, very nice article.

  35. These are truly great ideas in concerning blogging.
    You have touched some pleasant factors here. Any way keep up wrinting.

  39. Wow that was odd. I just wrote an extremely long comment but
    after I clicked submit my comment didn’t show up.

    Grrrr… well I’m not writing all that over again. Anyways, just
    wanted to say superb blog!

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

  42. دنبال راهی میگشتی که نرخ تعامل پیج اینستاگرامتو توی
    مدت کمی کلی بالا ببری؟!
    پس بذار بهت روش خریدکامنت اینستاگرام رو معرفی کنم.
    حتما میدونی که افزایش نرخ
    تعامل پروسه ای زمانبره که صبر و حوصله زیادی میخواد.
    حالا خرید کامنت اینستاگرام یکی از راه های میانبریه که خیلی ها ازش استفاده
    میکنن. در کنار خرید فالوور فیک اگه بتونی کامنت اینستاگرام هم بخری پیج اینستاگرامت خیلی زود رشد میکنه و میتونی کم کم فالوور واقعی برای پیج اینستاگرامت جذب کنی.

    خیلی از کاربرای اینستاگرام برای اینکه به پیج اینستاگرامت بتونن اعتماد کنن اول
    تعداد فالوور های پیجت رو میبینن بعد تعداد لایک و کامنت هاتو.
    برای همین بهت توصیه میکنیماگه برای افزایش تعداد فالوورهات فالوور فیک خریدی، در کنارش
    لایک و کامنت اینستاگرام هم بخری.
    فقط باید حواست باشه که کامنت هارو
    رها نکنی و جوابشونو بدی. اینجوری نشون میدی که کلی فالوور واقعی و فعال توی پیج اینستاگرامت داری
    و این کمک میکنه که در طول زمان بتونی فالوور های
    واقعی زیادی جذب پیجت کنی! تعداد بالای لایک و کامنت های پیج اینستاگرامت حتی باعث میشه اینستاگرام شما رو خیلی راحت وارد اکسپلوش بکنه.

    خرید کامنت

  43. Outstanding post but I was wanting to know if you could write a litte more on this topic?
    I’d be very thankful if you could elaborate
    a little bit further. Kudos!

  47. Hello, I think your blog might be having browser compatibility
    issues. When I look at your website in Ie, it looks
    fine but when opening in Internet Explorer, it has some overlapping.
    I just wanted to give you a quick heads up! Other then that, great blog!

Comments are closed.