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. Thanks for the marvelous posting! I genuinely enjoyed reading
    it, you could be a great author.I will make certain to bookmark your blog and will come back someday.
    I want to encourage you to continue your great job, have a nice evening!

  3. Hi! I just wanted to ask if you ever have
    any issues with hackers? My last blog (wordpress) was hacked and I ended up losing several weeks of hard work
    due to no back up. Do you have any methods to protect against hackers?

  4. you’re in point of fact a good webmaster. The web site loading pace is amazing.
    It kind of feels that you are doing any unique trick.
    Furthermore, The contents are masterpiece. you’ve done a magnificent activity in this topic!

  5. Hi there! Someone in my Myspace group shared this website with us so
    I came to take a look. I’m definitely loving the information. I’m book-marking and will be tweeting this
    to my followers! Wonderful blog and superb design.

  7. Hey very nice site!! Guy .. Excellent .. Amazing ..
    I’ll bookmark your blog and take the feeds also?
    I am satisfied to seek out so many helpful info here in the post, we want develop more
    strategies in this regard, thanks for sharing. . . . . .

    Feel free to surf to my page: comparatif souris gamer

  11. I wanted to thank you for this very good read!! I absolutely enjoyed every
    little bit of it. I have you book-marked to look at new things you
    post…

  13. I was curious if you ever thought of changing the structure of your website?
    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
    pictures. Maybe you could space it out better?

  14. We absolutely love your blog and find most of your post’s to be exactly what I’m looking for. Would you offer guest writers to write content for you? I wouldn’t mind publishing a post or elaborating on a number of the subjects you write with regards to here. Again, awesome web log!|

  15. Hi terrific blog! Does running a blog like this require a large amount of work?
    I have virtually no expertise in programming however
    I had been hoping to start my own blog soon.
    Anyways, should you have any ideas or tips for new blog owners please share.
    I know this is off topic however I simply
    wanted to ask. Appreciate it!

  21. 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 enjoyed what you had to say, and more than that,
    how you presented it. Too cool!

  22. A fascinating discussion is definitely worth comment.

    I do believe that you ought to publish more about this subject, it may not be a taboo matter but typically folks don’t discuss such topics.
    To the next! Kind regards!!

  23. Thank you for the good writeup. It in truth was once
    a amusement account it. Glance advanced to more
    brought agreeable from you! However, how can we keep up a
    correspondence?

  24. What i do not realize is actually how you’re no longer actually a
    lot more neatly-liked than you might be right now. You are very intelligent.
    You recognize thus considerably when it comes to this
    matter, produced me personally believe it from a lot of
    numerous angles. Its like women and men don’t seem to be interested until it’s something to
    do with Woman gaga! Your own stuffs excellent. Always deal with it up!

  26. Having read this I believed it was rather informative. I appreciate
    you taking the time and effort to put this article together.
    I once again find myself spending a lot of time both reading and posting comments.
    But so what, it was still worth it!

  27. I visit each day some web sites and websites to read articles or reviews, except
    this website provides quality based articles.

  29. I was pretty pleased to uncover this website.
    I need to to thank you for ones time for this
    wonderful read!! I definitely liked every little bit of it and I have you book marked to see
    new information on your web site.

  32. I got this web page from my pal who shared with me on the topic of this web site and at the moment this time I am
    visiting this web site and reading very informative articles at this place.

  33. It’s perfect time to make some plans for the future and it is time to be happy.

    I have read this submit and if I could I wish to counsel you
    some attention-grabbing things or tips. Perhaps you could write subsequent articles relating to this
    article. I want to learn more things about it!

  36. Spot on with this write-up, I honestly believe that this amazing site needs a lot more attention.
    I’ll probably be back again to see more, thanks
    for the info!

  39. Magnificent beat ! I wish to apprentice while you amend your site, how can i
    subscribe for a weblog web site? The account helped me
    a appropriate deal. I were a little bit acquainted of this your broadcast offered brilliant clear concept

  43. Greetings! Very useful advice in this particular post! It’s the little changes
    that will make the most important changes. Thanks for sharing!

  45. Simply wish to say your article is as astonishing.
    The clearness to your submit is just cool and i can suppose
    you are knowledgeable on this subject. Well together with your permission let me to seize your feed to keep up to date with
    imminent post. Thanks 1,000,000 and please carry on the enjoyable work.

Comments are closed.