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. Hey just wanted to give you a quick heads up.
    The words in your post seem to be running off the screen in Firefox.

    I’m not sure if this is a format issue or something to do with internet browser compatibility but I figured I’d post to let
    you know. The design and style look great though!
    Hope you get the problem solved soon. Kudos

    Look at my blog post – Broken Key Extraction

  2. Howdy! I could have sworn I’ve been to this website before but after going through a
    few of the articles I realized it’s new to me. Nonetheless,
    I’m definitely happy I discovered it and I’ll be book-marking it and checking back regularly!

    Also visit my web blog: car unlock

  3. I want to to thank you for this very good read!!
    I absolutely enjoyed every little bit of it. I have got you
    bookmarked to look at new stuff you post…

  6. Hi! I know this is somewhat off-topic however I had
    to ask. Does running a well-established website like
    yours take a massive amount work? I’m brand new to blogging but I do write in my diary every day.
    I’d like to start a blog so I will be able to share my
    experience and views online. Please let me know if you have any suggestions or tips for new aspiring blog owners.
    Thankyou!

    my web blog the sandbox

  7. Have you ever considered about adding a little bit more than just your articles?
    I mean, what you say is fundamental and everything. However imagine if you added some great graphics
    or video clips to give your posts more, “pop”!
    Your content is excellent but with images and videos, this blog
    could definitely be one of the greatest in its
    niche. Awesome blog!

    My page … Online Training

  11. Heya i am for the first time here. I found this board
    and I in finding It really helpful & it helped me out much.
    I’m hoping to present something again and help others like
    you helped me.

  12. Thanks for one’s marvelous posting! I truly enjoyed reading it,
    you are a great author.I will be sure to bookmark your blog
    and definitely will come back later in life.
    I want to encourage continue your great work,
    have a nice morning!

  13. Hey! This is kind of off topic but I need some advice from an established blog.
    Is it very difficult to set up your own blog?
    I’m not very techincal but I can figure things out pretty fast.
    I’m thinking about creating my own but I’m not sure where to begin. Do you have
    any ideas or suggestions? Thank you

    Feel free to visit my page :: санбокс

  15. Howdy would you mind letting me know which hosting company you’re working with?
    I’ve loaded your blog in 3 different web browsers
    and I must say this blog loads a lot quicker
    then most. Can you recommend a good web hosting provider at a honest price?
    Kudos, I appreciate it!

    Also visit my web blog; emergency locksmith

  18. Attractive part of content. I simply stumbled upon your blog and in accession capital to claim that I get
    in fact loved account your blog posts. Anyway I’ll be subscribing to your augment and even I success you access consistently fast.

    my website; slot online

  22. Here free dating site to meet ladies close to
    me for screw this evening. In the event that you like the sound of our dating however you’d prefer
    to realize more before joining, why not enroll for
    nothing? To find out more about why people choose to work
    free of charge as bouncers of camgirl rooms, VICE reached out to some of Cortana’s top mods.
    Drips free online webcam sex chat of tight tee
    shirt over his legs. There is disagreement over
    whether cybersex is a form of infidelity. There is nothing
    like getting to know a new hot cam babe and find out what really turns her on, it’s true.
    There is also a fun focus on contests on the website,
    allowing people to support their favorite webcam girls and guys.
    I put that flowed freely admitting sexy webcam dailymotion. Any
    other chatting website will not offer free webcam chat
    sex like the way it is being offered at Omnichat.

    Some of them are free, some of the gay hookup
    sites are not free.

  23. Its like you read my mind! You seem to know so much about this, like
    you wrote the book in it or something. I think that
    you could do with some pics to drive the message home a little bit, but instead of that, this is magnificent blog.
    An excellent read. I’ll certainly be back.

    Here is my web site; mobile locksmith

  25. I am curious to find out what blog system you’re utilizing?
    I’m having some small security problems with my latest blog and
    I’d like to find something more secure. Do you have any
    suggestions?

  26. Interesting blog! Is your theme custom made or did you download
    it from somewhere? A design like yours with a few simple adjustements would really
    make my blog jump out. Please let me know where you got your theme.
    Thank you

  27. Hello very nice blog!! Guy .. Beautiful .. Amazing .. I will bookmark your site and take the feeds also?
    I am satisfied to search out a lot of useful info
    right here within the post, we need work out extra strategies in this
    regard, thank you for sharing. . . . . .

  30. Hi there, just became aware of your blog through Google, and found that it is
    truly informative. I’m gonna watch out for brussels.
    I will be grateful if you continue this in future. Many people will be
    benefited from your writing. Cheers!

    Feel free to surf to my webpage … Residential Lockouts

  33. Nice post. I learn something totally new and challenging on websites I
    stumbleupon everyday. It’s always helpful to read through articles from other
    writers and practice something from their websites.

  35. Hiya! Quick question that’s entirely off topic. Do you
    know how to make your site mobile friendly?
    My website looks weird when viewing from my iphone 4.
    I’m trying to find a template or plugin that might be able to correct this
    issue. If you have any recommendations, please share. Cheers!

    Stop by my blog post; residential locksmiths

  37. Hello! This post could not be written any better!
    Reading this post reminds me of my good old room
    mate! He always kept chatting about this. I will forward this page to him.
    Fairly certain he will have a good read. Many thanks for sharing!

  38. A person necessarily assist to make severely posts I might state.
    This is the very first time I frequented your web page and thus far?
    I surprised with the research you made to make this particular submit incredible.
    Great job!

  39. Thanks for one’s marvelous posting! I certainly enjoyed reading it, you can be
    a great author. I will be sure to bookmark your blog and may come back in the future.
    I want to encourage continue your great writing,
    have a nice morning!

    Feel free to visit my blog :: Commercial Locksmith

  42. Thank you, I have recently been searching for info approximately
    this topic for a long time and yours is the best I’ve discovered till now.
    However, what about the bottom line? Are you certain concerning the supply?

  43. I’m not sure where you are getting your information, but good
    topic. I needs to spend some time learning much more or understanding more.
    Thanks for excellent info I was looking for this info for my mission.

  44. Very nice post. I just stumbled upon your blog and wanted to say that I have
    really enjoyed browsing your blog posts. In any case
    I’ll be subscribing to your feed and I hope you write again very soon!

  45. Appreciating the time and effort you put into your blog and detailed information you offer. It’s great to come across a blog every once in a while that isn’t the same old rehashed material. Fantastic read! I’ve saved your site and I’m adding your RSS feeds to my Google account.|

  47. Hi, i believe that i saw you visited my blog so i got here to go back the prefer?.I am attempting to in finding issues to enhance my website!I suppose its adequate to make use of a few of your ideas!!|

  50. I think this web site holds some real excellent info for everyone. “The human spirit needs to accomplish, to achieve, to triumph to be happy.” by Ben Stein.

Comments are closed.