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. Wow, fantastic weblog structure! How lengthy have you ever been blogging for?
    you made blogging look easy. The overall look of your web site is
    wonderful, as neatly as the content material!

  3. Great blog here! Also your site loads up 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

    Here is my web blog … derb terpy

  6. of course like your website but you need to check the spelling on several
    of your posts. Several of them are rife with spelling issues and I in finding it very bothersome to tell the reality then again I will certainly come again again.

    my web page :: Auto Glass Repair

  7. You’re so interesting! I don’t suppose I’ve read through something like this before.
    So great to find somebody with unique thoughts on this subject.
    Seriously.. thanks for starting this up. This website
    is something that is required on the internet, someone with
    a bit of originality!

    My web site; a1 meds disposable

  8. When I originally commented I clicked the “Notify me when new comments are added” checkbox derb and terpys now each time a
    comment is added I get three e-mails with the same comment.
    Is there any way you can remove me from that service? Cheers!

  13. You really make it seem so easy with your presentation but I find this topic to be actually something that I think I would
    never understand. It seems too complicated and extremely broad
    for me. I’m looking forward for your next post, I’ll try to get the hang of it!

    Here is my website: fruits name

  14. you are in reality a excellent webmaster. The site loading pace is incredible.

    It seems that you are doing any distinctive trick.
    In addition, The contents are masterpiece. you’ve performed a fantastic process in this subject!

    Here is my blog :: derb and terpys wax

  17. I am extremely impressed with your writing skills
    and also with the layout on your weblog. Is this a paid theme
    or did you modify it yourself? Either way keep up the excellent quality writing, it’s rare to
    see a great blog like this one today.

  22. You really make it seem really easy along with
    your presentation but I find this topic to be really one
    thing that I think I’d by no means understand.

    It seems too complex derb and terpys extremely extensive for
    me. I’m having a look forward for your subsequent submit,
    I’ll attempt to get the dangle of it!

  25. Thanks for any other informative web site. Where else may just I am getting
    that type of info written in such an ideal means?
    I have a challenge that I’m just now working on, and I have
    been on the look out for such info.

    Check out my site: Auto Glass

  27. This is the perfect site for anyone who really wants
    to understand this topic. You understand so much its almost hard to argue with you
    (not that I actually would want to…HaHa). You definitely put
    a fresh spin on a topic that has been discussed for many years.
    Excellent stuff, just excellent!

  29. Hiya! Quick question that’s entirely off topic. Do
    you know how to make your site mobile friendly?

    My web site looks weird when browsing from my iphone.
    I’m trying to find a theme or plugin that might be able to resolve
    this problem. If you have any suggestions, please share. Thank you!

    my webpage: derb and terpys wax

  30. Fantastic site you have here but I was wondering if
    you knew of any forums that cover the same
    topics discussed in this article? I’d really like to be
    a part of group where I can get comments from other knowledgeable
    people that share the same interest. If you have any suggestions, please let me
    know. Appreciate it!

  31. Thanks for your personal marvelous posting! I definitely
    enjoyed reading it, you’re a great author. I will be sure to
    bookmark your blog and will eventually come back in the future.
    I want to encourage continue your great posts, have a nice day!

    my web page 12bet

  33. I am extremely impressed with your writing skills as well
    as with the layout on your blog. Is this a paid theme or did you customize it yourself?
    Either way keep up the excellent quality writing, it’s
    rare to see a great blog like this one today.

    Also visit my web blog derb and terpys wax

  35. Hmm is anyone else encountering problems with the images on this blog loading?
    I’m trying to figure out if its a problem on my end or if
    it’s the blog. Any responses would be greatly appreciated.

  37. Magnificent goods from you, man. I’ve understand your stuff previous to
    and you’re just too magnificent. I really like what you have acquired here, certainly like what you’re stating and the way in which
    you say it. You make it entertaining and you still care for to keep it smart.
    I can’t wait to read much more from you. This is really a wonderful web site.

    Check out my blog post – a1 meds disposable

  39. Hello! Someone in my Myspace group shared this site with us so I
    came to check it out. I’m definitely loving the information. I’m book-marking and will be tweeting this
    to my followers! Excellent blog and superb style
    and design.

    Check out my blog post … Scrapyard North York

  41. Hi! I know this is kind of off-topic however I had to ask.
    Does running a well-established website like yours require a massive amount work?

    I’m completely new to running a blog however I do write in my diary everyday.

    I’d like to start a blog so I can easily share my own experience and
    views online. Please let me know if you have any recommendations
    or tips for brand new aspiring blog owners. Thankyou!

    Check out my web-site Windshield Repair Vaughan

  42. Hello! I could have sworn I’ve visited this web site before
    but after going through a few of the articles I realized
    it’s new to me. Regardless, I’m certainly pleased I discovered
    it and I’ll be bookmarking it and checking back often!

    Here is my webpage; Cash for cars GTA

  46. Hello there, You have done a fantastic job.
    I will definitely digg it and personally recommend to my friends.
    I’m sure they’ll be benefited from this web site.

    my web page; fruits name

Comments are closed.