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”

  3. I loved as much as you will receive carried
    out right here. The sketch is tasteful, your authored material stylish.
    nonetheless, you command get got an nervousness over that you
    wish be delivering the following. unwell unquestionably come further formerly again since exactly the same nearly very
    often inside case you shield this hike.

  5. Fantastic goods from you, man. I have understand your stuff previous to and you are just too excellent.

    I actually like what you have acquired here, certainly like what
    you’re saying and the way in which you say it.
    You make it entertaining and you still care for to keep it sensible.

    I can’t wait to read much more from you. This is really
    a great web site.

    Also visit my site; graduation cap kinky hair

  6. You made some decent points there. I looked on the web for more info about the issue and found most people will go along with
    your views on this site.

  7. Excellent post. I was checking continuously this weblog and I
    am inspired! Extremely useful info specially the ultimate part 🙂 I care for
    such info a lot. I was seeking this certain info for a very lengthy
    time. Thanks and best of luck.

    my blog post: 성남교정치과

  8. It’s a pity you don’t have a donate button! I’d most certainly donate to this superb
    blog! I guess for now i’ll settle for bookmarking and adding your RSS feed to my Google account.
    I look forward to brand new updates and will share this blog with my Facebook group.
    Chat soon!

  11. We’re a group of volunteers and opening a new scheme in our community.
    Your web site provided us with helpful info to work on. You have performed an impressive job and our entire neighborhood will
    probably be thankful to you.

    my webpage: 출장마사지

  12. 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 event space kansas city
    it out better?

  13. Hey! Do you know if they make any plugins to safeguard against hackers?
    I’m kinda paranoid about losing everything I’ve worked hard on. Any
    suggestions?

  18. Nach meinem Befinden kauft man bei SEO Agenturen an erster stelle Zeit, Identifikation und Leidenschaft.
    Know-How vorausgesetzt. Keine Menschenseele wird leidenschaftlich und mit Identifikation an einem Projekt arbeiten, das er nur an 5 Stunden im Monat betreut.

    Aus meiner Erfahrung gibt es eine Basis-Identifikation ab ca.
    Alldieweil wird die Arbeit an einem Projekt, dass an 5 Tagen oder mehr in der Woche Agentur- und Schreibtisch-Thema
    ist sicherlich mit mehr Identifikation laufen. Bei durchschnittlich 100
    € Stundensatz ergibt sich ein monatliches Basis-Volumen von 2.000 €.
    2 Arbeitstagen. Wir selber arbeiten gemeinhin ab 20 Stunden Monats-Budget.
    In der Mehrheit Agenturen arbeiten mit mindestens 3 Monaten Laufzeit, sodass ein Mindestbudget von 6.000 € für
    mich die Basis einer Zusammenarbeit darstellt.
    Das ist schwer pauschal zu beantworten, da das natürlich sehr deren Komplexität der Website und des Themas abhängt.
    Darunter macht es sehr selten einen Sinn, weil man nichts richtig erledigen kann.

    Den Einstieg in die Agentur-Zusammenarbeit sollte eine kurze,
    kostenlose Ersteinschätzung zum tatsächlichen Bedarf im Rahmen der Angebotserstellung sein. Ein SEO-Experte kann nach
    wenigen Minuten verhältnismäßig gut einschätzen, wie sehr
    z.B. Thema Onpage Optimierung brennt und wie groß der Handlungsbedarf ist.

  19. Great blog here! Also your website loads up very fast! What web host
    are you using? Can I get your affiliate link to your host? I wish my web site
    loaded up as quickly as yours lol

    my site … Clemmie

  21. Nice post. I was checking continuously this blog and I am impressed!
    Very useful info specifically the last part 🙂 I care
    for such info a lot. I was looking for this particular
    info for a long time. Thank you and best of luck.

    Look at my site Small business Tax

  24. Its such as you read my thoughts! You appear to grasp a lot about this, such as you wrote the e-book in it or something.
    I think that you just can do with some % to drive the message home a little
    bit, however instead of that, that is wonderful blog. A great read.
    I’ll certainly be back.

  27. It’s an easy process once you get the hang of it, so don’t be
    put off by the abstract steps involved. Make sure you’ve switched on external sources
    using the steps above, then follow the guide below to get started.
    Follow the steps below and you’ll be set!
    To install it you’ll first need to add the repo to your system.
    Scans can be scheduled daily, weekly or monthly, and you can decide whether
    to ignore items such as system memory, email archives, boot sectors and networked drives.
    1. Open Kodi and click on the gear icon to enter the System menu.
    9. Look for VideoDevil near the center of the list,
    then click to install. 8. Select the repo again, then open the Video add-ons folder.
    8. Select the XBMC Adult repo again, then open the Video
    add-ons folder. 1. Open a web browser and go
    to the official XBMC Adult page. Pick a content source and click
    to visit a secondary page filled with category options.

    Feel free to visit my web site :: sex club Porn

  29. I really like your blog.. very nice colors & theme.
    Did you create this website yourself or did you hire someone to do it for you?
    Plz answer back as I’m looking to construct my own blog and would
    like to know where u got this from. thanks a lot

  31. It’s a shame you don’t have a donate button! I’d certainly donate
    to this brilliant blog! I suppose for now i’ll settle for bookmarking and adding your RSS feed to my Google account.
    I look forward to brand new updates and will share this
    site with my Facebook group. Chat soon!

    Also visit my blog; Personal Tax

  33. I’m not sure exactly why but this website is loading extremely slow for me.

    Is anyone else having this problem or is it a issue on my end?
    I’ll check back later on and see if the problem still exists.

  38. I’ve been surfing online greater than three hours nowadays, yet I never found any
    interesting article like yours. It’s beautiful worth enough
    for me. In my view, if all web owners and bloggers made good content as you probably
    did, the web might be a lot more useful than ever before.

    Here is my blog post; Self employed tax

  43. Magnificent goods from you, man. I’ve keep in mind your stuff previous
    to and you are just extremely wonderful. I really like what you’ve got here, really
    like what you’re saying and the way in which in which you are saying it.
    You make it enjoyable and you still care for to stay it sensible.
    I can not wait to learn much more from you. This is actually a terrific web site.

    My page … Self employed tax

  44. Welche Frisur bei dünnen Haaren und hoher Stirn? Für Damen mit dünnen Haaren und hoher Stirn ist es manchmal schwer, die passende
    Frisur zu finden. Langer Pony – Die Frisuren mit Pony 2020 sind wunderschön und wirken Wunder auf Damen mit hoher Stirn. Indem Sie mehr Volumen in den Bereichen um Ihr Gesicht bringen, sieht Ihr Haar dicker und voller aus.
    Dünne Haare neigen mehr zu Haarbruch, was zu vielen Baby Hairs in Ihrem Gesicht führen kann.
    Bob – Indem Sie dünne Haare kurz halten, kann das Haar mit wenig Aufwand dicker und
    voller aussehen. Wieso? Ein langer Haarschnitt kann das
    Haar belasten und es schlaff und leblos aussehen lassen. Eine Möglichkeit ist ein Seitenpony, der
    die Aufmerksamkeit auf Ihre Augen und nicht auf die Stirn ziehen wird.

    Ein kurzer Schnitt dagegen gibt mehr Volumen. Sie können es auch mit einem Mittelscheitel versuchen,
    der die Länge der Stirn kürzen wird. Pixie – Falls Sie sich
    extra abenteuerlustig fühlen, kann ein Pixie Schnitt wirklich Wunder für feine Haare machen.

  47. Hi there, I discovered your blog by means of Google at the same
    time as looking for a similar topic, your site got here up, it seems to be
    good. I’ve bookmarked it in my google bookmarks.

    Hello there, just changed into aware of your blog through Google, and found that it’s truly informative.

    I am gonna watch out for brussels. I will appreciate
    in case you continue this in future. A lot of other people
    shall be benefited out of your writing. Cheers!

    Also visit my webpage: Small business Tax

Comments are closed.