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. Howdy great blog! Does running a blog such as this take
    a massive amount work? I’ve absolutely no knowledge of computer programming however I had been hoping to start my own blog
    in the near future. Anyhow, should you have any suggestions or techniques for new blog owners please share.

    I know this is off subject however I just needed to ask.
    Thank you!

    Also visit my homepage – 바카라사이트

  2. Greetings from Carolina! I’m bored to death at work so I decided to check
    out your site on my iphone during lunch break. I love the knowledge 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 ..
    Anyhow, fantastic blog!

    Take a look at my blog … 카지노사이트

  3. Somebody necessarily lend a hand to make significantly articles I would state.
    This is the first time I frequented your web page and thus
    far? I amazed with the analysis you made to create this actual publish
    incredible. Excellent task!

    my website: 카지노사이트

  8. Hello there! I could have sworn I’ve been to this web site before but after browsing through some of the
    posts I realized it’s new to me. Anyways, I’m certainly happy I came
    across it and I’ll be bookmarking it and checking back regularly!

  15. Diese Formkerze, auf Wunsch auch mit aufgedrucktem Logo, ist die besondere Weihnachtsdekoration mit eingebauter Werbung.
    Diese Weihnachtskerzen können auch wundervoll auf Tannenkränzen mit Zimtstangen, Anissternen, Bändern, Äpfeln, Weihnachtsfiguren und Schleifen zu dem Adventskranz dekoriert werden. Christbaumständer.
    Wir beliefern Sie mit Weihnachtsbaumständern aller Art, pro Person Weihnachtsbaum
    haben wir den richtigen Baumständer. Wir richten Ihnen Ihre Firmenweihnachtsfeier aus
    und hierzu einen Firmen – Weihnachtswald mit einem Weihnachtsbaum pro Person Mitarbeiter
    oder Kunden. Weihnachtsfeiern und Firmenevents aller Art.

    Auch der weihnachtliche Rahmen stellt für uns kein Hindernis dar.
    Wir organisieren Ihnen einen Weihnachtsmarkt, mobile Schlittschuhbahnen, einen Weihnachtsmann,
    ein Christkind, ausgefallene Musik, Glühwein und Zimtwaffeln oder ein 5 Gänge Menü, ganz nach Ihren Wünschen. Lichterketten und Weihnachtsbaumbeleuchtung.

    Wir führen ein großes Sortiment an Lichterketten, Leuchtfiguren, Figurenlichterketten, Christbaumbeleuchtungen und beleuchteten Silhouetten.
    Wir sind der Spezialist für jegliche Art von Events.
    Diese Nadelbäume, wie z.B. Weihnachtsbäume im Topf.

    Wir bieten Ihnen auch Bäume mit Wurzelballen an, die nach dem Weihnachtsfest den heimischen Garten zieren. Zuckerhutfichte, Nordmanntanne, Blaufichte und Nobilistanne können Sie hier auch geschmückt bestellen.
    Unser Versandservice meistert auch solche Aufgaben problemlos.

  17. Nice post. I learn something new and challenging on sites I
    stumbleupon everyday. It’s always exciting to read through articles from other authors and
    practice a little something from their web sites.

  19. If some one needs to be updated with hottest technologies afterward he must be pay a quick
    visit this site and be up to date every day.

  20. Hmm it looks like your site ate my first comment (it was extremely 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 blogger but I’m still new to the whole thing.
    Do you have any helpful hints for newbie blog writers?
    I’d genuinely appreciate it.

  23. I’m impressed, I have to admit. Seldom do I come across a blog that’s equally educative
    and engaging, and let me tell you, you’ve hit the nail on the head.
    The issue is an issue that too few people are speaking intelligently
    about. I’m very happy I came across this in my hunt for something regarding
    this.

  24. Just want to say your article is as surprising. The clarity
    in your post is simply spectacular and i can assume
    you’re an expert on this subject. Well with your permission let me to grab
    your RSS feed to keep updated with forthcoming post.
    Thanks a million and please keep up the enjoyable work.

  25. continuously i used to read smaller articles or reviews which
    also clear their motive, and that is also
    happening with this paragraph which I am reading here.

  28. hi!,I like your writing so a lot! percentage we be in contact
    more approximately your article on AOL? I need a specialist on this area to
    resolve my problem. Maybe that is you! Taking a look forward to
    look you.

  32. Awesome issues here. I’m very happy to look
    your article. Thanks a lot and I am having a look ahead
    to contact you. Will you kindly drop me a e-mail?

  33. รับชมกันแบบฟรีๆ ไม่เสียค่าใช้จ่าย โดยเฉพาะการดูหนังใหม่ชนโรง หนังที่มีคะแนนเรตติ้งสูงจาก IMDB และ Netflix ท่านจะได้รบชมหนังใหม่ก่อนใครได้จากที่นี้ ซึ่งเราจะมีการปรับปรุงเว็บไซต์และระบบการดูหนังของเราให้ดียิ่งขึ้นให้เหมาะกับการเข้ารับชมของคนจำนวนมาก
    ด้วยความคมชัดระดับ HD ตั้งแต่ 360px, 480px,
    720px และ 1080px ไปจนถึงความคมชัด 4K หรือ Ultra HD

  35. I like what you guys are usually up too. This sort of clever work and
    coverage! Keep up the great works guys I’ve included you
    guys to my own blogroll.

  36. Informationen dazu holt Ihr gut beraten sein direkt beim Veranstalter ein. Um auf alle Eventualitäten vorbereitet zu aufwändig,
    solltet Ihr Euch vor Eurer Reise Informationen über Euren bestehenden Versicherungsschutz
    auswärtig einholen. Weltweite Reisebeschränkungen zur
    Verhinderung der Ausbreitung des Coronavirus sorgen dafür, dass
    weiterhin Airlines am Boden bleiben und Hotels vorübergehend geschlossen sind.

    Brauche ich eine Auslandskrankenversicherung? Direkt informiert, wenns
    wieder losgeht! Das ganze übrigens nicht nur während der Corona-Pandemie, sondern grundsätzlich.
    Reisende tragen die Kosten der Tests – die beispielsweise für die Ein- und
    Rückreise oder eine vorzeitige Beendigung der Quarantäne nottun können – grundsätzlich selbst, solange diese nicht von einem
    Arzt verordnet wurden. Zudem bremst das Coronavirus ggf. das öffentliche Leben aus, was eine Reise erschwert.
    Doch irgendwann ist auch diese Krise überstanden und wir können uns
    endlich wieder darauf freuen, die Welt zu entdecken. Für gewöhnlich seid Ihr mit Eurer Krankenversicherungskarte innerhalb
    Europas versichert, außerhalb Europas gilt
    der Versicherungsschutz normalerweise jedoch nicht. Um auf Nummer sicher zu gehen,
    empfehle ich Euch, Eure Versicherung zu kontaktieren und nachzuhaken,
    ob Euer Reiseziel durch den bestehenden Schutz gedeckt
    ist. Wer trägt die Kosten für Tests? Damit Ihr schon einmal von Eurer nächsten Reise
    träumen könnt, empfehle ich Euch, durch unsere beliebtesten Urlaubsziele zu stöbern und Euch inspirieren zu lassen. Alternativ könnt Ihr Euch auch jederzeit vor einer
    Reise über eine spezielle Reiserücktrittsversicherung informieren sowie diese unkompliziert abschließen, um Euch
    für Euren nächsten Urlaub abzusichern. Im Fall der Fälle bekommt Ihr aber auch von Eurem
    Reiseveranstalter die Möglichkeit, Euch kostenlos
    testen zu lassen. Eine Übersicht der nebst individuellen Regelungen aller Bundesländer
    findet Ihr auf der Webseite der Bundesregierung.

  39. Hey there! I just wanted to ask if you ever have any trouble with hackers?

    My last blog (wordpress) was hacked and I ended up losing a few months of hard work
    due to no backup. Do you have any methods to protect against hackers?

  43. You are so awesome! I don’t think I have read something like that before.
    So great to discover another person with some
    unique thoughts on this subject matter. Really.. thank you
    for starting this up. This web site is something that’s
    needed on the internet, someone with a little originality!

    Feel free to surf to my web page – prediksi slot gacor

  45. Hi! I just wanted to ask if you ever have any trouble with hackers?
    My last blog (wordpress) was hacked and I ended up losing many months of hard work due to no data
    backup. Do you have any methods to prevent hackers?

    Have a look at my page; High Security Locks

  46. Greetings I am so excited I found your blog page, I really
    found you by accident, while I was searching on Google for something else, Anyways I am
    here now and would just like to say cheers for a incredible post and a all round exciting
    blog (I also love the theme/design), I don’t have
    time to read through it all at the minute but I have
    book-marked it and also added your RSS feeds, so when I have time I will be back to read
    more, Please do keep up the awesome jo.

    Look at my blog: garage door repair

  48. I blog frequently and I genuinely thank you for your information. The article has truly peaked my interest.
    I will bookmark your blog and keep checking for new information about once a week.
    I opted in for your RSS feed too.

    Feel free to surf to my web site … garage door repair

Comments are closed.