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. I was wondering if you ever considered changing the layout 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 one or 2 images. Maybe you could space it out
    better?

    Feel free to visit my website :: Personal Tax

  7. The history of the spy camera dates back to military strategy and
    defense. The patient had lost his hand in a firecracker accident and was eager to get back to playing basketball.
    On the other hand the 1st gen cams like the X-E1 have 12bit RAW compared to 14bit RAW in the X-E2.

    Today, these images captured from the spycams can be broadcast
    over the internet directly like the ones used in modern weather monitoring systems.
    It’s their buzzword, just like nazis had untermensch or slave owners had nigger, it’s like trying
    to explain to some extreme racist the difference between a
    Mexican, black person and a black thief, and that racist idiot doesn’t understand why
    not to just lump them all into category ”nigger scum”.
    What do you find to affect real IQ more – the difference in DR shown above or the difference in 12vs14bit RAW?
    Educational degree play vital role in getting promotion and desired position in professional life, so choosing
    correspondence courses for higher education can make
    a huge difference for one’s future. Whether you earn accounting degree online or from campus location in your area, a degree
    in accounting will open the door to number of exciting career opportunities.

    My blog – free live sexy cam

  9. I know this if off topic but I’m looking into starting my own blog and was wondering what all is required to get set up?
    I’m assuming having a blog like yours would cost a pretty penny?

    I’m not very web savvy so I’m not 100% positive.
    Any tips or advice would be greatly appreciated.
    Cheers

    Here is my website: Tax filing

  14. An interesting discussion is definitely worth comment.
    I do believe that you ought to write more on this issue, it may not be a taboo matter but generally people don’t discuss these subjects.
    To the next! Many thanks!!

    My webpage :: Tax filing

  16. Hey There. I found your weblog the usage of msn. That is a really
    smartly written article. I will make sure to bookmark it and return to learn extra of your useful info.

    Thanks for the post. I will certainly comeback.

  17. Very nice post. I just stumbled upon your weblog and wanted to say that I have truly enjoyed surfing around your blog posts.
    In any case I’ll be subscribing to your rss feed and I hope
    you write again very soon!

  20. Yesterday, while I was at work, my sister stole my iphone
    and tested to see if it can survive a forty foot drop, just so she can be a youtube sensation.
    My apple ipad is now broken and she has 83 views.
    I know this is totally off topic but I had to share it with someone!

  25. Do you mind if I quote a couple of your posts as long as I provide credit and sources back to your blog?
    My blog is in the very same area of interest as yours and my
    users would truly benefit from a lot of the information you present here.
    Please let me know if this ok with you. Many thanks!

  27. I blog quite often and I seriously thank you for your content.

    The article has really peaked my interest. I’m going to take a note of your blog and keep checking for new details about once per week.
    I opted in for your RSS feed too.

  28. If some one wants expert view about running a blog after that i advise him/her to go to see this web site, Keep up the nice job.

    Feel free to visit my blog :: balislot

  29. It’s not a particularly pleasant experience and unless the hot woman sex video is one of those rare creatures who actually likes getting a load in the face, she’s
    just doing it for you. Tinder has the reputation of a hookup app,
    but that’s not all it’s good for. How Do You Initiate
    a Hookup? Ashley Madison claims to help you find secret relationships of all
    kinds whether you are single, married or want to explore them.

    The reason for this is that there are many free fuck
    sites and sex apps that don’t have a huge free sex book full of men and women who want to have sex.
    I want to show people that the comeback is greater
    than the setback,’ Mike said in a confessional. But he quit aged 27, ­believing he was too
    old for the channel after asking One Direction about Pat
    Sharp’s 1980s and 90s kids’ game show Funhouse, leaving the boyband utterly bemused.

  31. Thanks for another excellent article. The place else may just anyone get that kind of information in such a perfect method of writing?
    I have a presentation subsequent week, and
    I am on the search for such info.

    Feel free to surf to my blog: bali slot

  32. Avatare, virtuelle Personen, sind reine Kunstprodukte ihrer Erschaffer, in ihrem Aussehen frei gestaltet
    frei nach Schnauze und Fantasie. In seinem Science Fiction Roman Idoru2 (japanische Adaption von des Englischen Wortes Idol) erzählt William Gibson von welcher virtuellen Diva Rei Toei, Sängerin und Frontfrau der erfolgreichsten Band
    ihrer Zeit, die nur im Cyberspace existiert.
    Zeitpunkt 2004 hat die Suche nach der Schönsten der Schönen eine neue Facette bekommen. Schon heute, im Zeitalter von Computer und Internet, braucht ein Schönheitswettbewerb nicht
    einmal an einem realen Ort stattzufinden, gebunden an den Geschmack des Kulturraumes und für Teilnehmerinnen eingeschränkt durch
    Landesgrenzen: Avatare reisen in Sekundenschnelle im Netz.
    Im vergangenen Jahr hatte der italienische Designer Franz Cerami zum ersten mal dazu aufgerufen, virtuelle
    Schönheiten zu entwerfen und in den internationalen Wettbewerb zu schicken. Der erste digitale Schönheitswettbewerb Miss Digital World war
    ein Erfolg, 39 weibliche Avatare gingen an den Start und die internationale Presse begleitete die neuartige
    Misswahl mit großem Interesse. Untern Teilnehmern waren neben privaten 3D-Designern auch die schmetterlingsbeflügelte
    Elfe Dawn, ursprünglich von NVidia als Demo für Grafikkarten entwickelt, die Halb-Vampirin BloodRayne, Heldin aus dem gleichnamigen Computerspiel
    von Terminal Reality und Majesco, und Webbie, Markenikone der Telecom Brazil.

  35. Und welche technischen Unterschiede macht das? Kostencheck-Experte: Pauschal lassen sich
    Kostenunterschiede zwischen beiden Verglasungsarten nur
    schwer festlegen, weil sich die Fenster meist auch noch in anderen Ausführungsmerkmalen unterscheiden. Technisch darf man den Unterschied nicht nur
    in der zusätzlichen Glasscheibe sehen – oft sind auch die Konstruktionsmerkmale von Fenstern mit 3fach Verglasung deutlich hochwertiger.
    Frage: Lohnt sich Dreifach-Verglasung überhaupt finanziell?
    Bei identisch ausgeführten Fenstern liegt
    der Preisunterschied aber meist im bereich von 15 % – 20 %.

    Um diesen Prozentsatz sind moderne 3fach verglaste Fenster
    meist teurer. Wenn es um einen Neubau geht und man nun gar
    auf die Fensterkosten schaut, ist es gut beraten sein sich nach dem U-Wert des Fensters zu richten. Fenster
    mit gleichen U-Werten sparen auch gleich viel Heizenergie ein –
    ob es sich dabei um Zweifach- oder Dreifach-Verglasung handelt, ist unerheblich.
    Kostencheck-Experte: Das kommt immer darauf an, womit man vergleicht.
    Allerdings ist es wichtig, dabei auf den Gesamt-U-Wert des
    Fensters zu achten – angegeben wird häufig nur der U-Wert der Verglasung
    (Ug). Dreifach verglaste Fenster lohnen sich umso mehr dann,
    wenn man sie mit einem Fenster mit sehr hohen U-Werten vergleicht (etwa im bereich von 2,0 oder darüber).

  37. Hello, i think that i noticed you visited my weblog so i
    came to go back the desire?.I am trying to in finding issues to enhance
    my web site!I assume its ok to make use of some of your ideas!!

  38. Hi there, i read your blog occasionally and i own a similar one and
    i was just curious if you get a lot of spam responses?
    If so how do you protect against it, any plugin or anything you can advise?
    I get so much lately it’s driving me mad so any assistance is very much appreciated.

    Also visit my webpage … sell quick california

  39. Eine Marina für private Boote gibt es natürlich auch.
    Überall findet man Restaurants, in denen man gemütlich sitzen und auf das Meer gucken kann.
    Geht man östlich des Hafens weiter entdeckt man bunkerähnliche Bauten in Waage.
    Dieses sind historische Langustenhäuser. Hier lagerte man die
    Langusten in Meerwasserbecken ein, bis man sie verkauft. Cala Ratjada
    hat wirklich traumhafte Strände. Wir haben direkt an der Cala Agulla gewohnt.
    Dieser Strand ist noch sehr naturbelassen, grenzt direkt ans Naturschutzgebiert
    und daher nicht zugebaut. Der Strandabschnitt mitnichten gewaltig, nur etwa 500 Meter
    lang und 50 Meter breit. Manege frei es wirklich rappelvoll nur sind wir stets und ständig die 3 Minuten vom Hotel zum Strand gelaufen,
    um in das Mittelmeer zu springen. Diese Panoramaaufnahme des Strands
    ist in den frühen Morgenstunden entstanden. Deren Badebucht
    aus kann man einen Strandweg entlang laufen. Dieser Weg bietet besonders am abend die Möglichkeit einen wunderschönen Sonnenuntergang
    mitzuerleben.

  40. I have learn some excellent stuff here. Definitely price bookmarking for revisiting.

    I surprise how so much attempt you set to create the sort of great informative web site.

  42. Thanks , I have just been looking for information approximately this topic for a long time
    and yours is the best I’ve came upon till now. However, what concerning the bottom line?

    Are you positive about the source?

  43. Hi there! I could have sworn I’ve been to this blog
    before but after going through many of the articles I realized it’s new to me.
    Nonetheless, I’m definitely pleased I stumbled
    upon it and I’ll be bookmarking it and checking back frequently!

  45. Enter the world of the best jackpot games and sports betting
    right here – have some fun with roulette, slots and jackpot
    games, bet on your favorite team or try your luck at one of many other casino
    games. That’s what you can experience by signing up at manaloplay online
    and enjoying your free money to play with.

  47. Heya i’m for the first time here. I found this board
    and I to find It really helpful & it helped me out a
    lot. I’m hoping to present something again and aid others like you helped
    me.

  48. Excellent post. I was checking continuously this weblog and I’m impressed!
    Extremely helpful info specially the closing phase 🙂
    I deal with such information a lot. I used to be seeking this
    particular info for a very long time. Thank you and best of luck.

  50. It’s remarkable to go to see this website and reading the views of all friends about this
    article, while I am also keen of getting know-how.

Comments are closed.