“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. With havin so much content and articles do you ever run into any issues of plagorism or
    copyright infringement? My blog has a lot of unique content I’ve either created
    myself or outsourced but it looks like a lot of it is popping it up all over the internet without my permission. Do you know any ways to help stop content from being stolen? I’d definitely appreciate it.

    Here is my blog; Black Business Development

  2. It’s awesome to pay a quick visit this web page and reading the views of all mates on the topic of this article, while I am also eager of getting know-how.

  3. What’s Happening i am new to this, I stumbled upon this I have found
    It positively useful and it has helped me out loads. I am hoping to
    contribute & assist other users like its aided me.
    Good job.

  4. I was wondering if you ever considered changing the structure of your website?

    Its very well written; I love what youve got to say.
    But maybe you could a little more in the way of content so people could connect with it better.
    Youve got an awful lot of text for only having one or 2 images.
    Maybe you could space it out better?

  5. Hi there! I could have sworn I’ve been to this site
    before but after browsing through some of the
    post I realized it’s new to me. Anyways, I’m definitely happy I found
    it and I’ll be bookmarking and checking back often!

  6. It’s actually very difficult in this full of activity life to listen news on Television, therefore
    I just use internet for that reason, and get the most
    up-to-date news.

  7. I like the helpful info you provide in your
    articles. I’ll bookmark your blog and check again here regularly.

    I’m quite certain I’ll learn many new stuff right here!
    Good luck for the next!

  8. Woah! I’m really digging the template/theme of this site.
    It’s simple, yet effective. A lot of times it’s very difficult to get that “perfect balance” between usability and visual appearance.

    I must say you have done a very good job with this.
    Additionally, the blog loads extremely fast for me on Safari.
    Outstanding Blog!click to seehttps://wiki-site.win/index.php?title=Acquire_Vimax_products_web-based_presently_684654248&oldid=524760https://oscar-wiki.win/index.php?title=Nfl_Dogs_An_Early_Look_98461221&oldid=531601

  9. Howdy outstanding blog! Does running a blog like this take a massive
    amount work? I have no expertise in coding but
    I was hoping to start my own blog in the near future.
    Anyways, should you have any suggestions or techniques for new blog owners please share.
    I know this is off subject nevertheless I simply wanted to ask.
    Thanks a lot!

  10. Hi there everyone, it’s my first visit at this site, and article is actually fruitful in support of me,
    keep up posting such posts.

  11. Fine way of telling, and pleasant paragraph
    to obtain data concerning my presentation subject, which i
    am going to present in academy.

  12. Wow, incredible blog structure! How lengthy have you ever been running a
    blog for? you make running a blog look easy. The total look of your web site is great, as well as the content!

  13. Admiring the dedication you put into your website and in depth information you
    offer. It’s nice to come across a blog every once in a while that isn’t the same
    out of date rehashed material. Excellent read!
    I’ve bookmarked your site and I’m adding your RSS feeds
    to my Google account.

  14. you are truly a just right webmaster. The site loading velocity is
    amazing. It sort of feels that you’re doing any distinctive trick.

    Also, The contents are masterwork. you’ve done a fantastic activity in this topic!

  15. Hello! I know this is kind of off-topic but I needed
    to ask. Does operating a well-established website such as yours require a massive amount work?
    I am completely new to blogging however I do write in my journal on a daily basis.
    I’d like to start a blog so I can share my experience and views online.
    Please let me know if you have any suggestions or tips for new aspiring bloggers.
    Appreciate it!

  16. Have you ever considered creating an e-book or guest
    authoring on other sites? I have a blog based upon on the same information you discuss and would
    love to have you share some stories/information. I know my audience would value your work.

    If you are even remotely interested, feel free to send me an email.

  17. What’s Taking place i’m new to this, I stumbled upon this I have discovered
    It absolutely helpful and it has helped me out loads. I’m hoping to give a contribution & help other customers like its aided me.
    Great job.

  18. Nice blog here! Additionally your site so much up very fast!

    What web host are you the use of? Can I get your associate
    link for your host? I wish my website loaded up
    as quickly as yours lol

  19. I was wondering if you ever thought of changing the layout of your
    site? Its very well written; I love what youve got to say.
    But maybe you could a little more in the way of content
    so people could connect with it better. Youve got an awful lot of text for only having one or 2 images.

    Maybe you could space it out better?

  20. Very nice post. I simply stumbled upon your weblog and wanted to mention that I have truly loved surfing around your blog posts.
    In any case I’ll be subscribing for your rss feed
    and I hope you write once more very soon!

  21. I was curious if you ever thought of changing the layout of your site?
    Its very well written; I love what youve got to say.
    But maybe you could a little more in the way of
    content so people could connect with it better. Youve got an awful lot of text
    for only having one or 2 pictures. Maybe you could space it out better?

  22. Hello! This is my 1st comment here so I just wanted to give a quick shout out and tell you I truly enjoy reading
    through your blog posts. Can you suggest any other blogs/websites/forums that go
    over the same topics? Many thanks!

  23. Heya i am for the first time here. I came across this
    board and I find It really useful & it helped me out much.

    I hope to give something back and help others like you helped me.

  24. I have been browsing online more than 2 hours
    today, yet I never found any interesting article
    like yours. It’s pretty worth enough for me. In my view, if all webmasters and bloggers made good content as you did,
    the net will be a lot more useful than ever before.

Comments are closed.