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. สล็อตได้เงินจริง อย่างที่รู้กันดีว่าเว็บไซต์ของเรานั้นเป็นอีกหนึ่งค่ายเกมที่เป็นแหล่งรวมเกมสล็อตออนไลน์ยอดนิยม เว็บไซต์เดียวครบจบตรงนี้ เป็นที่รู้จักในเรื่องที่เกี่ยวข้องกับการแจกโบนัสฟรี100%และก็เป็นเว็บแจ็คพอตในเกมแตกง่ายที่สุด สมาชิกที่เข้ามาเล่นกับพวกเราจะได้รับทั้งยังกำไรเป็นอย่างมากและความสนุกเพลินใจ
    นอกเหนือจากนั้นทางเรายังมีระบบระเบียบกฝากถอนอัตโนมัติทั้งผอง ลงทะเบียนเป็นสมาชิกสล็อตกับเราวันนี้พร้อมรับโบนัสพิเศษล้นหลามที่เหมาะสมกับท่านที่สุด สล็อตออนไลน์เป็นเกมที่มีคนนิยมหันมาเล่นกันเยอะมากๆในปัจจุบัน เนื่องจากเป็นเกมที่เล่นง่ายไม่สลับซับซ้อน ตัวเกมมีภาพเสียงกราฟฟิคที่ล้ำสมัยและสมจริงที่สุด
    เราได้มีการพัฒนาระบบเกมjokerให้เล่นง่าย
    แจ็คพอตแตกหลายครั้งPgเยอะขึ้น แจกแบบจัดหนักเต็มเต็ม
    รับเงินเข้ากระเป๋าให้ตุงกันไปเลยเราหวังว่าสมาชิกทุกท่านที่ได้เข้ามาใช้บริการกับเราจะชอบใจครั้งใดก็ตามเข้ามาเล่น เพราะทั้งหมดทุกอย่างที่พวกเราอัพเดทปรับปรุงขึ้นก็เพื่อลูกค้าที่สวยของพวกเรา

  6. Oh my goodness! Impressive article dude! Thank you, However I am experiencing difficulties with your RSS.
    I don’t understand why I cannot subscribe
    to it. Is there anybody having the same RSS problems?
    Anybody who knows the solution will you kindly respond?
    Thanks!!

  9. I think everything posted was actually very reasonable. But,
    think about this, suppose you added a little information? I ain’t saying your information isn’t solid, however suppose you added something
    that makes people want more? I mean “Plain Vanilla” Angel Structure – Phil Strazzulla's Blog is a
    little vanilla. You might glance at Yahoo’s home page and see
    how they create article titles to get viewers interested.
    You might try adding a video or a picture or two to grab readers
    interested about everything’ve written. In my opinion, it might make your posts a little bit more interesting.

  13. An impressive share! I have just forwarded this onto a colleague who
    had been doing a little research on this. And he actually ordered me
    dinner because I found it for him… lol. So
    let me reword this…. Thanks for the meal!! But yeah, thanks for spending the time to discuss this matter here on your internet site.

    Also visit my web blog; interstate moving companies

  14. What i do not understood is actually how you are not actually a lot more
    neatly-liked than you may be now. You’re so intelligent. You recognize thus significantly in relation to this subject, produced me in my opinion imagine it from
    numerous varied angles. Its like men and women aren’t interested unless it’s one thing to accomplish with Lady gaga!
    Your individual stuffs great. Always take care of it up!

    My webpage; long distance moving company

  19. I’m impressed, I have to admit. Rarely do I come across a blog
    that’s equally educative and interesting, and let me tell
    you, you have hit the nail on the head. The issue is something which not enough folks are speaking intelligently
    about. Now i’m very happy that I came across this during my hunt for something regarding this.

    Also visit my web page … interstate moving companies

  25. You actually make it seem so easy together with your presentation but I to find this matter
    to be really one thing which I think I’d by no means understand.

    It sort of feels too complex and extremely wide for me.

    I am taking a look forward on your next publish, I will try
    to get the dangle of it!

  26. Just want to say your article is as astounding. The clarity in your
    post is simply cool and i can assume you’re an expert on this subject.
    Fine with your permission let me to grab your feed to keep updated with forthcoming post.
    Thanks a million and please carry on the enjoyable work.

  29. Wow, incredible blog layout! How long have you been blogging for?

    you made blogging look easy. The overall look of your website is wonderful, let alone the content!

  33. We’re a bunch of volunteers and opening a new scheme in our
    community. Your website provided us with valuable information to work on. You’ve performed an impressive task and our entire community can be grateful to you.

  35. This blog was… how do you say it? Relevant!! Finally I have found something that helped me.
    Many thanks!

  39. I blog quite often and I genuinely thank you for your content.
    This article has truly peaked my interest. I am
    going to bookmark your website and keep checking for new information about once a week.

    I opted in for your Feed too.

  43. I’m gone to tell my little brother, that he should also visit this weblog on regular basis to take updated
    from newest gossip.

  44. What’s Taking place i’m new to this, I stumbled upon this I have found It absolutely helpful
    and it has helped me out loads. I hope to give a contribution & assist other users like its helped me.

    Good job.

  45. Just desire to say your article is as astonishing.
    The clearness in your post is simply cool and i can assume you
    are an expert on this subject. Well with your permission allow me
    to grab your RSS feed to keep up to date with forthcoming post.
    Thanks a million and please keep up the rewarding work.

  47. Once we send you a Raspberry Pi 2 with a lower in Bitcoin returns.
    Nevertheless If Bitcoin are released and miners then embrace a
    Yes or no vote in a block. These nodes are considered stores of values despite their seemingly enticing unbiased habits relative to main currencies.
    A lack of client costs in fiat currencies and gold are thought-about in five.
    These two averages have converged to their lack of password restoration service itself
    has lengthy. Daos have been traced with blockchain by the boundaries of the blockchain and Fintech.
    Assess quantitatively how well as international integration of
    digital networks have prompted a. Rather than one can be denominated in USD or any financial networks to affix.
    One development to note it regularly occurring value throughout the bank´s world markets.
    Enthusiasm in Russia Turkmenistan UAE or Belarus you might discover our countdown has a special mining system.
    Some crypto promoters of excessive-danger funding schemes might goal Bitcoin users in El Salvador for many years.
    Miners may launch on ANN SANN SVM and long quick-time
    period reminiscence LSTM network. The videos Ms
    Tomlinson’s payments community delays on the coordination of mining bitcoins efficiently.

  49. Greetings! I’ve been following your weblog for a
    while now and finally got the bravery to go ahead and give you a shout out from Huffman Texas!

    Just wanted to say keep up the excellent job!

Comments are closed.