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. با خرید یک سرور مجازی ترید، می
    توانید در هرجایی و در کوتاه ترین زمان ممکن تریدهای خود را در بستر صرافی های مختلف انجام دهید؛ یک سرور مجازی ترید
    همیشه در دسترس است و امکان استفاده از آن درحالت های مختلف
    وجود دارد.

  2. Jahre der Vorbereitung für etwelche Stunden der Besinnlichkeit.
    Jährlich brennt der Weihnachtsbaum – leider auch im wortwörtlichen Sinne.
    Wenn ihr diese Tipps beachtet, sollte nichts weiter schiefgehen. Deutlich nachhaltiger, umweltfreundlicher
    und irgendwie sympathischer ist die Idee, der Pflanze ein längeres Leben zu bescheren, ohne auf einen schön geschmückten Christbaum an Weihnachten zu verzichten. Statt ihn zu
    fällen, kann der Baum seine Wurzeln behalten und die Weihnachtszeit im Topf verbringen.
    Wer einen Garten besitzt, kann so einen Weihnachtsbaum im Topf
    kaufen und sich auch den Rest des Jahres um sein Wohlergehen kümmern. Danach kommt
    er nach draußen und kann für das nächste Weihnachtsfest abermals verwendet werden. Einen Weihnachtsbaum im
    Topf, ob gemietet oder gekauft, bekommt ihr vor allem bei Baumschulen in eurer Nähe.
    Diese Möglichkeit hat aber nicht jeder, weshalb sich in den vergangenen Jahren auch die Option des Miet-Weihnachtsbaums etabliert hat.
    Nicht bei jeder Baumschule findet ihr ein solches Angebot, deswegen solltet ihr vor dem
    Besuch anrufen und nach Weihnachtsbäumen im Topf fragen.

  4. terima kasih telah berbagi informasi Pak, betah sekali membaca tulisan-tulisan disini, jadi tambah wawasan.. semoga yang mengeleloa blog ini selalu di berikan kesehatan..

  5. I don’t even know the way I stopped up right here, but I believed this publish was once good.
    I do not realize who you might be but definitely you’re going to a famous blogger should you aren’t already.
    Cheers!

  6. With havin so much written content do you ever run into
    any issues of plagorism or copyright infringement? My website
    has a lot of unique content I’ve either created
    myself or outsourced but it seems a lot of it is popping it up all
    over the internet without my permission. Do you know any ways to help protect against content from being stolen? I’d definitely appreciate
    it.

  8. I’ve been browsing online more than 3 hours today, yet I never found
    any interesting article like yours. It’s pretty worth enough for me.
    In my view, if all webmasters and bloggers made good content as you did, the net will be a lot more useful than ever before.

  9. I really like your blog.. very nice colors & theme. Did you design this website yourself or did you hire someone to do it for
    you? Plz answer back as I’m looking to design my own blog
    and would like to find out where u got this from. thank you

  10. Asking questions are truly fastidious thing if you are not understanding something totally, but this article offers good
    understanding yet.

  15. Thank you a bunch for sharing this with all folks you really recognize what you
    are talking about! Bookmarked. Please additionally consult with my site =).

    We will have a hyperlink alternate agreement among
    us

  16. Hello There. I found your blog the usage of msn. This is a really
    well written article. I will be sure to bookmark it and come
    back to learn extra of your helpful info. Thank you for the post.
    I’ll definitely return.

  18. A fascinating discussion is definitely worth comment.
    I do believe that you ought to write more about this subject, it might not be
    a taboo subject but usually people don’t discuss such subjects.
    To the next! All the best!!

  19. Howdy! I realize this is somewhat off-topic however
    I needed to ask. Does managing a well-established website like
    yours take a lot of work? I’m brand new to writing a blog however I do write in my
    diary every day. I’d like to start a blog so I can share my personal experience and thoughts online.
    Please let me know if you have any kind of recommendations or tips for
    new aspiring blog owners. Thankyou!

  20. Heya i’m for the first time here. I came across this board and I find It really useful & it helped me out a lot.
    I hope to give something back and aid others like you helped me.

  21. I’m not sure why but this web site is loading very slow for me.
    Is anyone else having this issue or is it a issue on my end?
    I’ll check back later on and see if the problem still exists.

  29. Does your site have a contact page? I’m having a tough time
    locating it but, I’d like to send you an e-mail.
    I’ve got some recommendations for your blog you might be interested in hearing.
    Either way, great blog and I look forward to seeing it grow over time.

  31. I was curious if you ever considered changing the page layout of
    your site? 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 one or 2 pictures.
    Maybe you could space it out better?

  34. Nice post. I was checking continuously this blog and I am
    impressed! Extremely useful information specifically the ultimate part :
    ) I care for such information a lot. I was looking for this certain info for a very lengthy time.
    Thanks and good luck.

  35. Woah! I’m really enjoying the template/theme of this website.
    It’s simple, yet effective. A lot of times it’s hard to get that
    “perfect balance” between usability and visual appearance.

    I must say that you’ve done a fantastic job with this.
    Also, the blog loads very fast for me on Firefox.
    Superb Blog!

  36. Hey there fantastic blog! Does running a blog like this require a lot of work?

    I have absolutely no expertise in coding however I had been hoping
    to start my own blog soon. Anyway, should you have any recommendations or tips for new blog owners please share.
    I understand this is off subject but I just wanted to ask.
    Thanks!

    Feel free to surf to my webpage: situs judi slot online terbaik

  37. Pragmatic adalah salah satu web perjudian online pilihan buat bettor sebab memiliki nilai RTP tertinggi dibandingkan dengan produsen perjudian situs slot deposit shopeepay gacor lainnya, yakni sekitar 96,51%.
    Kamu juga terus mengembangkan jenis game judi online
    lainnya dan ketika ini juga menyajikan perjudian kasino daring dan perjudian Bingo online.
    Untuk menjadi salah satu website perjudian daring paling tepercaya, PG Soft terus mengembangkan produknya sampai saat ini, di mana kepuasan dan kecepatan dalam main ialah fokus terpenting.

  41. Woah! I’m really enjoying the template/theme of this blog.
    It’s simple, yet effective. A lot of times it’s tough to get that “perfect balance” between usability and visual appearance.

    I must say you’ve done a fantastic job with this. In addition, the
    blog loads extremely fast for me on Chrome. Superb Blog!

    Here is my web-site :: bandar casino online

  42. always i used to read smaller articles or reviews which as well clear their motive, and that is also happening with this
    article which I am reading at this time.

    Feel free to visit my webpage – aruba hotel

  48. This is the right blog for anybody who wishes to find out about this topic.
    You realize so much its almost hard to argue with you (not
    that I personally will need to…HaHa). You definitely put
    a new spin on a subject that’s been written about for ages.
    Wonderful stuff, just excellent!

    Feel free to surf to my website :: see more here

Comments are closed.