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”

  2. I’m really enjoying the theme/design of your weblog. Do you ever run into any web browser compatibility problems?
    A few of my blog readers have complained about
    my website not working correctly in Explorer but looks great in Safari.
    Do you have any recommendations to help fix this issue?

  4. Pretty section of content. I just stumbled upon your weblog and in accession capital to assert that
    I acquire in fact enjoyed account your blog posts.
    Any way I will be subscribing to your feeds and even I achievement you access
    consistently quickly.

  9. มีงบประมาณเล่นน้อยแม้กระนั้นทำเงินได้มาก จ่ายหนักจ่ายจริง ไม่มีเรื่องราวโกงอย่างแน่แท้ จะต้องที่นี่เพียงแค่นั้นเว็บตรงไม่ผ่านเอเย่นต์ อย่ารอช้าอย่าพลาดโอกาสอย่างงี้มิได้มีมาบ่อยๆคุณอาจเป็นเศรษฐีคนถัดไป โปรแรงแซงทุกค่าย มีให้เลือกเยอะมาก คุ้มทุกโปรสล็อต
    เลือกตามใจชอบ สมัครสล็อตรับโบนัส100%โปรโมชั่นโบนัสฟรีเยอะมากคอยคุณอยู่
    แจกเครดิตฟรีสำหรับสมาชิกใหม่ รวมโบนัสเครดิตฟรี สำหรับสมาชิกรายวันของพวกเราเอง มีของแถมฟรีมากมายก่ายกอง แจกจริงยิ่งกว่าใคร ติดตามได้บทความรวมทั้งรายละเอียดโปรโมชั่นต่างๆ
    ที่เว็บไซต์สล็อตเว็บไซต์ตรงไม่ผ่านเอเย่นต์ของเราได้ตลอดเวลา โปรโมชั่นดีๆรอคอยคุณอยู่ ลงทะเบียนเดี๋ยวนี้ JOKER
    SLOTเครดิตฟรีการเล่นเกมสล็อตออนไลน์ใช้เงินลงทุนน้อยกว่าเกมอื่น เหตุผลที่คนเล่นสล็อตJoker เนื่องจากเล่นง่ายสะดวกตลอดเวลา ไม่ต้องไปเล่นที่คาสิโนนั่น

  12. Wonderful blog! I found it while searching on Yahoo News.

    Do you have any suggestions on how to get listed in Yahoo News?
    I’ve been trying for a while but I never seem
    to get there! Appreciate it

  17. I have been browsing online greater than 3 hours lately, yet
    I by no means found any attention-grabbing article
    like yours. It’s pretty price sufficient for me. In my view, if all
    webmasters and bloggers made just right content as you
    probably did, the net might be a lot more helpful than ever before.

  18. Hey! I know this is somewhat off topic but I was wondering which blog platform are
    you using for this site? I’m getting sick and
    tired of WordPress because I’ve had problems with hackers and I’m looking at alternatives for another platform.
    I would be fantastic if you could point me in the direction of a good
    platform.

  21. You could certainly see your expertise within the article
    you write. The sector hopes for more passionate writers like you who aren’t
    afraid to mention how they believe. Always follow your heart.

  22. Hi would you mind sharing which blog platform you’re working with?
    I’m planning to start my own blog in the near future but I’m having a tough time choosing between BlogEngine/Wordpress/B2evolution and Drupal.
    The reason I ask is because your layout seems different then most blogs and I’m
    looking for something completely unique. P.S Apologies for getting off-topic but I had
    to ask!

  23. I am extremely inspired with your writing skills and
    also with the structure to your weblog. Is that this a paid subject or
    did you modify it yourself? Either way stay up the nice quality writing, it’s rare to see
    a nice weblog like this one today..

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

  31. Hi! Do you know if they make any plugins to
    assist with SEO? I’m trying to get my blog to rank for some targeted keywords but
    I’m not seeing very good results. If you know of any please share.

    Thanks!

  32. Hi, i believe that i saw you visited my weblog
    so i came to go back the want?.I’m attempting to in finding issues to enhance my web site!I guess its adequate to use some of your
    ideas!!

  37. บาคาร่า แบบแผนการแทงให้ได้กำไรเยอะที่สุด
    บาคาร่า เหมาะสมที่สุดเกมไพ่ที่คล้ายกับเกมไพ่ป๊อกกระเด้ง ก็เลยเล่นพนันไม่ยากและคนไทยต่างก็รู้จักกันดีรวมทั้งทำเงินได้เร็ว ก็เลยแปลงเป็นเกมพนันยอด
    HIT บาคาร่าออนไลน์ ใครๆต่างก็เลือกร่วมบันเทิงใจ พร้อมกับมีวิธีการเคล็ดลับต่างๆเข้าช่วยปรับการเดิมพันง่ายมากยิ่งขึ้น แทงบาคาร่า

    บาคาร่าออนไลน์

    บาคาร่า บาคาร่าออนไลน์ บาคาร่าufa356 บาคาร่า77up บาคาร่าsagame1688 บาคาร่าmm88 ufa888บาคาร่า ufabet72บาคาร่า บาคาร่าsagame66
    บาคาร่าufa

  38. Nice blog here! Also your site loads up fast! What web host are you using?
    Can I get your affiliate link to your host?

    I wish my site loaded up as quickly as yours lol

  40. At this time it appears like WordPress is the best blogging platform out there right now.
    (from what I’ve read) Is that what you are using on your blog?

  41. My brother suggested I might like this blog. He was once entirely
    right. This put up actually made my day. You can not believe simply how a lot time I had spent for this info!
    Thanks!

  42. I don’t even know how I ended up here, but I thought this post was good.
    I don’t know who you are but certainly you are
    going to a famous blogger if you aren’t
    already 😉 Cheers!

  43. What’s up, all the time i used to check weblog posts
    here in the early hours in the morning, since i like to find
    out more and more.

  44. Hey! 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 article or vice-versa? My site goes over a lot of the same
    topics as yours and I believe we could greatly benefit from each other.
    If you happen to be interested feel free to
    shoot me an email. I look forward to hearing from
    you! Superb blog by the way!

  45. Undeniably believe that which you said. Your favorite
    justification appeared to be on the web the easiest factor
    to take into accout of. I say to you, I certainly get irked while other people think about concerns that they just do not know about.
    You managed to hit the nail upon the top and also defined
    out the entire thing with no need side effect , folks can take a signal.
    Will probably be back to get more. Thank you

  46. You’re so cool! I do not suppose I have read a single thing like that before.
    So wonderful to find somebody with a few genuine thoughts on this subject matter.
    Really.. thanks for starting this up. This site is one thing that’s
    needed on the internet, someone with a bit of originality!

  49. I know this if off topic but I’m looking into starting my own weblog and was curious what all is required to get set up?

    I’m assuming having a blog like yours would cost a pretty penny?
    I’m not very internet savvy so I’m not 100% positive.

    Any suggestions or advice would be greatly appreciated.
    Cheers

  50. I must thank you for the efforts you have put in penning this site.
    I really hope to view the same high-grade content by
    you in the future as well. In truth, your creative
    writing abilities has motivated me to get my very own blog now 😉

Comments are closed.