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. If you wish for to obtain a great deal from this post then you have to apply such methods
    to your won weblog.

  2. I have been surfing on-line greater than 3 hours nowadays,
    yet I never found any interesting article like yours.
    It is lovely value sufficient for me. In my view,
    if all webmasters and bloggers made just right content
    as you did, the internet will likely be much more useful than ever before.

  3. Great work! This is the kind of info that should be shared across the net.
    Disgrace on the seek engines for not positioning this post higher!
    Come on over and consult with my site . Thanks =)

  4. you’re in point of fact a just right webmaster. The website
    loading velocity is amazing. It sort of feels that you’re doing any distinctive trick.

    Furthermore, The contents are masterwork. you have performed a magnificent job on this topic!

  5. It’s actually very complicated in this active life to listen news on Television, thus I simply use world wide web for that
    purpose, and take the latest news.

  13. Ꮩocê realmente faz parecer tão fácil com a
    suа apresentação, mas eu acho iѕso impoгta ser realmente algo que eս acho que eu nunca entendеria.
    Ꮲarece-me demasiaɗo complexo e muito amplo para mim.
    Eu sou аnsioѕo pеlo seu próximo pߋst, eu vou tentar peցar o jeito!

  14. I love your blog.. very nice colors & theme. Did you create this
    website yourself or did you hire someone to do it for you?
    Plz answer back as I’m looking to construct my own blog and would
    like to know where u got this from. thanks a lot

  22. Does your website have a contact page? I’m having a tough time locating
    it but, I’d like to shoot you an e-mail. I’ve got some suggestions for your blog
    you might be interested in hearing. Either way, great site
    and I look forward to seeing it expand over time.

  24. After I initially commented I appear to have clicked on the -Notify me when new comments are
    added- checkbox and from now on each time a comment is added I receive 4 emails with the same comment.
    Perhaps there is an easy method you can remove me
    from that service? Thank you!

  26. Hello there! This is my first comment here so I just wanted to give a quick shout out and say I really enjoy reading
    through your articles. Can you suggest any other blogs/websites/forums that cover the same topics?
    Thanks!

  27. naturally like your web-site however you have to test the spelling
    on quite a few of your posts. A number of them are rife with spelling problems and
    I to find it very troublesome to tell the reality then again I will definitely come again again.

  28. Если Вам надоела обычная
    работа со строгим графиком и хотите попробовать
    нечто другое, то заработок в интернете замечательно подойдет.
    Вам не нужно будет просыпаться каждый
    день рано утром и отправляться в офис или
    на завод, чтоб трудиться
    там до вечера. Вполне можно зарабатывать деньги не выходя из дома и для этого нужен лишь компьютер, подключение к сети и немного трудолюбия.

    Если Вы заинтересовались, то на данном сайте сможете узнать
    про заработок в интернете без вложений поподробней.
    Мы готовы предложить много интересных
    вариантов и с радостью расскажем о каждом из них.

    Вам остается лишь ознакомиться со всей информацией и выбрать
    для себя наиболее подходящие условия, после чего сможете приступить к сотрудничеству с нами.
    В любом случае Вы ничем не рискуете, так
    как не нужны никакие взносы или вложения, зато вполне сможете найти хороший источник дохода.

    Уже множество людей с разных уголков страны попробовали наш заработок в
    интернете с выводом и продолжают сотрудничать, пользуясь всеми преимуществами удаленной работы.

    ЗАРАБАТЫВАТЬ МОЖНО ПЕРЕЙТИ
    ПО ЭТОЙ [url=https://p2pr.me/1637777299619e7f939b8c2]ССЫЛКЕ[/url] ПРИВЛЕКАЙТЕ ПОРТНЕРОВ И ЗАРАБАТЫВАЙТЕ БОЛЬШЕ ДЕНЕГ!!!!!!
    ТАК ЖЕ ВЫ МОЖЕТЕ ОЗНАКОМИТСЯ С
    ДРУГИМ ВИДОМ ЗАРБАТКА Если ПЕРЕДЕТЕ К НАМ НА САЙТ https://seoprofisional.ru чтоб будет НЕ ПОНЯТНО
    МОЖЕТЕ ОТПИСАТЬ В СКАЙП ИЛИ
    ТЕЛЕГРАМ ВСЕ КОНТАКТЫ УКАЗАННЫ НА НАШЕМ сайте )) БУДЕМ ВАМ РАДЫ
    ПОМОЧЬ ))

  32. Incredible! This blog looks just like my old one!
    It’s on a totally different topic but it has pretty much the same layout and design. Outstanding
    choice of colors!

  33. Link exchange is nothing else however it is only placing the other person’s webpage link on your page at proper place and other person will also do similar in favor of you.

  35. Its like you read my mind! You appear to know so much about this, like you
    wrote the guide in it or something. I feel that you just can do with some percent to drive
    the message house a bit, however instead of that, this is fantastic
    blog. An excellent read. I’ll certainly be back.

    Also visit my web page: Professional Trainers

  39. Woah! I’m really digging the template/theme
    of this site. It’s simple, yet effective. A lot of times it’s very hard
    to get that “perfect balance” between usability and appearance.
    I must say that you’ve done a awesome job with this.
    Additionally, the blog loads super fast for me on Safari.
    Superb Blog!

    My page daftar receh88

  40. I don’t even understand how I ended up right here, however
    I believed this submit was great. I do not understand who
    you’re however certainly you are going to a well-known blogger for those who aren’t already.
    Cheers!

    my homepage :: شاليهات

  41. It’s very simple to find out any topic on net as compared
    to textbooks, as I found this piece of writing at this site.

    Feel free to surf to my web site: st croix

  45. Hello! I just wanted to ask if you ever have any trouble with hackers?
    My last blog (wordpress) was hacked and I ended up losing several weeks of hard work
    due to no data backup. Do you have any methods to
    prevent hackers?

    My web site … gree heat pump

  49. This design is steller! You most certainly know how to keep
    a reader amused. Between your wit and your videos, I was almost moved to start my own blog (well,
    almost…HaHa!) Wonderful job. I really loved what you had to say,
    and more than that, how you presented it. Too cool!

    Also visit my web site :: aircon auckland

  50. Hi there! I just wish to give you a big thumbs up for the great information you have
    here on this post. I will be returning to your blog for more soon.

Comments are closed.