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”

  4. This is the right webpage for anybody who really wants to find out about this topic.
    You understand a whole lot its almost hard to argue
    with you (not that I personally will need to…HaHa).
    You definitely put a brand new spin on a subject that has been discussed for many years.
    Excellent stuff, just wonderful!

  6. We stumbled over here different web address and thought I should check things out.

    I like what I see so now i’m following you.
    Look forward to going over your web page again.

  7. Good post. I learn something totally new and
    challenging on websites I stumbleupon on a daily basis.

    It’s always helpful to read through content from other writers and use a little something from other web sites.

  13. I’ll immediately grasp your rss feed as I can’t to find your e-mail subscription link or
    e-newsletter service. Do you have any? Please permit me understand so that I may just subscribe.
    Thanks.

  18. I was suggested this blog by my cousin. I’m no longer sure whether this publish is written by way of him as no
    one else recognize such certain about my problem. You are incredible!
    Thanks!

  20. Very good blog! Do you have any tips for aspiring writers?
    I’m hoping to start my own site soon but I’m a little lost on everything.
    Would you suggest starting with a free platform like WordPress or
    go for a paid option? There are so many options out there that I’m completely confused ..

    Any ideas? Thank you!

  21. It’s in reality a nice and helpful piece of information. I
    am satisfied that you just shared this helpful information with us.

    Please keep us up to date like this. Thanks for sharing.

  24. You actually make it seem so easy together with your presentation but
    I to find this matter to be really something which I feel I would by no means understand.

    It seems too complicated and extremely huge for
    me. I am looking ahead for your next post, I will attempt to get the hold of it!

  25. Terrific work! This is the kind of info that
    are meant to be shared across the net. Disgrace on Google for no longer
    positioning this submit upper! Come on over and seek advice from
    my site . Thank you =)

  26. I know this if off topic but I’m looking into starting my own weblog and was
    wondering what all is required to get setup? I’m assuming having a blog like yours
    would cost a pretty penny? I’m not very web savvy so I’m not 100% certain. Any tips or advice would be greatly appreciated.
    Cheers

  27. I am sure this piece of writing has touched all the internet
    people, its really really fastidious paragraph on building up new
    webpage.

  28. My spouse and I stumbled over here different
    web address and thought I might check things out. I like what I see
    so i am just following you. Look forward to looking into your web page
    for a second time.

  29. I do agree with all the concepts you’ve presented to your post.
    They’re really convincing and can definitely work.
    Nonetheless, the posts are very brief for starters. May you please extend them a
    little from next time? Thank you for the post.

  31. This design is wicked! You 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!) Great job.
    I really loved what you had to say, and more than that, how
    you presented it. Too cool!

  33. When I initially left a comment I seem to have clicked on the -Notify me when new
    comments are added- checkbox and now each time a comment is added I recieve
    4 emails with the same comment. Is there a way you are able to remove me from that service?
    Thank you!

  34. Hmm it seems like your blog ate my first comment (it was super long) so I guess I’ll just sum it up what I wrote and say, I’m
    thoroughly enjoying your blog. I too am an aspiring blog
    writer but I’m still new to everything. Do you have any recommendations
    for newbie blog writers? I’d genuinely appreciate it.

  35. Hi there! Someone in my Facebook group shared
    this website with us so I came to look it over.
    I’m definitely enjoying the information. I’m book-marking and will be tweeting this to my followers!
    Fantastic blog and amazing design.

  36. Today, I went to the beach front with my children. I found a sea shell and gave it to my 4 year old daughter and said “You can hear the ocean if you put this to your ear.” She put the shell to her
    ear and screamed. There was a hermit crab
    inside and it pinched her ear. She never wants to go back!
    LoL I know this is completely off topic but I had to tell someone!

  37. What’s Going down i’m new to this, I stumbled upon this I have discovered It absolutely useful and it has aided me out loads.
    I hope to contribute & help other users like its aided me.

    Good job.

  40. My partner and I absolutely love your blog and find many of your post’s
    to be just what I’m looking for. Do you offer guest writers
    to write content in your case? I wouldn’t mind producing a post
    or elaborating on many of the subjects you write concerning here.
    Again, awesome site!

  41. Howdy! I know this is kinda off topic however I’d figured
    I’d ask. Would you be interested in trading links or maybe guest writing a blog post or vice-versa?
    My blog addresses a lot of the same subjects as yours and I feel we could greatly benefit from each other.
    If you are interested feel free to shoot me an email.
    I look forward to hearing from you! Terrific blog by the way!

  44. Can I just say what a relief to discover somebody that genuinely understands what they’re discussing on the web.
    You definitely realize how to bring an issue to light
    and make it important. A lot more people need to read this and understand this side of the story.
    I can’t believe you are not more popular because
    you surely possess the gift.

  46. Greetings from Colorado! I’m bored at work so I decided to check out your
    website on my iphone during lunch break. I really like the information you provide
    here and can’t wait to take a look when I get home.
    I’m amazed at how fast your blog loaded on my mobile ..

    I’m not even using WIFI, just 3G .. Anyways, awesome site!

  47. It’s really a great and helpful piece of info. I am satisfied that
    you simply shared this useful info with us. Please
    stay us up to date like this. Thank you
    for sharing.

Comments are closed.