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”

  3. Someone necessarily assist to make severely posts I would state.
    This is the very first time I frequented your website page and so far?
    I surprised with the research you made to create this actual submit amazing.

    Excellent job!

    Here is my web-site: login receh88

  4. What’s up, this weekend is pleasant in favor oof me, for the reason that this occasion i
    aam reading this great educational article here at my residence.

    Football betting pparimatch web page
    การเดิมพันการแข่งขัน

  8. Great weblog right here! Additionally your site lots up fast!
    What web host are you using? Can I am getting your associate hyperlink on your host?
    I wish my web site loaded up as quickly as yours lol

  10. Howdy just wanted to give you a quick heads up. The words in your content seem to be running off the screen in Chrome. I’m not sure if this is a format issue or something to do with internet browser compatibility but I figured I’d post to let you know. The style and design look great though! Hope you get the problem fixed soon. Cheers|

  11. Terrific article! This is the type of information that should be
    shared around the web. Shame on Google for now not positioning this
    publish higher! Come on over and discuss with
    my website . Thank you =)

    My web blog – putin xuilo

  12. Heya i am for the first time here. I found this
    board and I find It truly useful & it helped me out a lot.
    I hope to give something back and aid others like you aided me.

  13. Everything is very open with a really clear description of the challenges.
    It was truly informative. Your site is useful. Thanks for sharing!

  14. I think this is one of the most significant information for me.

    And i’m glad reading your article. But should remark on some general things, The
    web site style is ideal, the articles is really excellent :
    D. Good job, cheers

  15. Hello would you mind letting me know which web host you’re utilizing?
    I’ve loaded your blog in 3 different internet browsers and I must say this blog loads a lot quicker then most.
    Can you suggest a good hosting provider at
    a fair price? Thank you, I appreciate it!

  16. Thanks for the marvelous posting! I really enjoyed reading it, you’re a great
    author. I will make sure to bookmark your blog and will come back in the foreseeable
    future. I want to encourage you continue your great work, have a nice morning!

  18. You could definitely see your expertise within the work you write.

    The sector hopes for more passionate writers such as you who are not afraid to mention how they believe.
    All the time go after your heart.

  19. I every time spent my half an hour to read this web site’s articles
    or reviews daily along with a cup of coffee.

  21. Hello! Do you know if they make any plugins to protect against hackers?
    I’m kinda paranoid about losing everything I’ve worked hard on. Any recommendations?

  26. I needed to thank you for this great read!! I absolutely loved
    every bit of it. I’ve got you book marked to look at
    new things you post…

  27. I was curious if you ever thought of changing the page 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 1 or
    2 images. Maybe you could space it out better?

    Here is my web-site: Slot mantul138

  32. Nice post. I learn something new and challenging
    on blogs I stumbleupon everyday. It will always be exciting to read through content from
    other writers and practice a little something from their
    sites.

  34. Today, while I was at work, my cousin stole my apple ipad and tested to see if it can survive a forty foot drop, just so
    she can be a youtube sensation. My iPad is now broken and she has 83
    views. I know this is totally off topic but I had to share it with someone!

  38. It’s genuinely very complicated in this active life to listen news on Television, so I simply use web for
    that purpose, and take the hottest information.

  41. Wonderful beat ! I would like to apprentice while you amend your web site, how
    can i subscribe for a blog site? The account helped me a acceptable deal.
    I had been a little bit acquainted of this your broadcast provided bright clear
    concept

    My webpage: mewahbet

  44. Your mode of telling everything in this piece of writing
    is really good, all can effortlessly understand
    it, Thanks a lot.

  45. When I originally left a comment I seem to have clicked the
    -Notify me when new comments are added- checkbox and from now on whenever a comment is added I receive four emails with the exact same comment.
    Is there a way you can remove me from that service? Thanks!

  49. It’s a pity you don’t have a donate button! I’d definitely donate to this outstanding blog!
    I guess for now i’ll settle for bookmarking and adding your RSS feed to my Google account.
    I look forward to brand new updates and will talk about this website with my Facebook group.
    Talk soon!

    Here is my web site: click here

  50. Magnificent goods from you, man. I’ve take into accout
    your stuff prior to and you are simply extremely great.
    I actually like what you have received right here, really like what you
    are stating and the way wherein you are saying it. You
    are making it enjoyable and you still take care of to keep it wise.

    I cant wait to read much more from you. This
    is really a terrific web site.

Comments are closed.