“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 don’t even understand how I stopped up here, but I believed this put up was once good.
    I do not realize who you might be however definitely you are going to a famous
    blogger should you aren’t already. Cheers!

  2. This is the perfect blog for anybody who would like to find
    out about this topic. You understand a whole lot its almost hard to argue with you (not that I really will need to…HaHa).
    You definitely put a brand new spin on a topic that has
    been discussed for a long time. Excellent stuff, just great!

  3. Wonderful blog! Do you have any recommendations for aspiring writers?
    I’m hoping to start my own site soon but I’m a little lost on everything.
    Would you advise starting with a free platform like WordPress or go for a paid option?
    There are so many choices out there that I’m totally confused ..
    Any suggestions? Kudos!

  4. Woah! I’m really loving the template/theme of this blog.
    It’s simple, yet effective. A lot of times it’s very difficult
    to get that “perfect balance” between usability and visual appearance.
    I must say you have done a superb job with this.
    In addition, the blog loads super quick for me on Opera.
    Outstanding Blog!

  5. Hi there! I could have sworn I’ve been to this site before but
    after going through many of the posts I realized it’s new
    to me. Anyhow, I’m certainly pleased I stumbled upon it and I’ll be book-marking it and checking back frequently!

  6. Have you ever considered about including a little bit more than just your articles?
    I mean, what you say is important and all. However think of if
    you added some great images or video clips to give your posts more, “pop”!

    Your content is excellent but with pics and clips,
    this website could undeniably be one of the greatest in its
    niche. Very good blog!

  7. I’m not sure exactly why but this web site is loading incredibly 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.

  8. Attractive component of content. I simply stumbled upon your web site and in accession capital to claim that
    I get in fact enjoyed account your weblog
    posts. Anyway I’ll be subscribing in your augment or even I achievement you access
    consistently rapidly.

  9. I don’t even know how I ended up here, but I thought this post was good.
    I do not know who you are but certainly you are
    going to a famous blogger if you are not already 😉
    Cheers!

  10. Dünnes haar ist für Friseure ein schwieriges Material. Nun gar,
    weil sie schnell fettig werden, sich leicht elektrisch aufladen und oft schlaff herunterhängen. Wir zeigen Ihnen nachfolgend mehrere der besten Frisuren 2019 für Feenhaar.
    Der Pixie-Cut kombiniert verschiedene Haarlängen und ist extrem wandelbar.
    Die perfekte Frisur kann jedoch diese Schönheitsfehler hervorragend verbergen.
    Die moderne Variante besteht aus langem Deckhaar und kürzeren Seiten. Ein Favorit
    unter den modebewussten Frauen ist auch der Pixie Undercut.
    Beim klassischen Schnitt werden die Haare an den Seiten und am Hinterkopf sehr kurz geschnitten wie bei einer Elfe.

    Dabei wird der Pony lang gelassen und seitlich gestylt, während die Haare hinten am Nacken oder an den Seiten anrasiert werden. Bei feinen Haaren zweckmäßig auch
    ein klassischer, kinnlanger Bob mit Seitenscheitel und gleichmäßig geschnittenen Spitzen. Frauen mit dünnen Haaren und einer hohen Stirn sollten sich einen vollen, geraden Pony schneiden lassen.
    Dieser bedeckt die Stirn und sieht bei glattem Haar besonders gut aus.

  11. We are a group of volunteers and starting a new scheme in our community.
    Your web site provided us with valuable information to work on. You have done an impressive job and our entire community will
    be thankful to you.

  12. Wow, wonderful blog layout! How long have you been blogging for?
    you make blogging look easy. The overall look of your site is great, let alone the content!

  13. I all the time used to study piece of writing in news papers but now as I am a user of
    net therefore from now I am using net for articles or
    reviews, thanks to web.

  14. An intriguing discussion is worth comment.
    I do think that you should write more about this subject, it may not be a taboo matter but generally people don’t talk about
    these subjects. To the next! Best wishes!!

  15. I don’t even understand how I ended up right here, but
    I assumed this post was great. I don’t realize
    who you might be but certainly you are going to a well-known blogger in case you
    aren’t already. Cheers!

  16. It’s the best time to make some plans for the future and it is time to be happy.

    I have read this post and if I could I desire to
    suggest you few interesting things or tips. Perhaps you could write next articles referring to this article.
    I desire to read even more things about it!

  17. Hiya very cool website!! Guy .. Beautiful .. Wonderful ..

    I will bookmark your web site and take the feeds additionally?
    I am glad to find a lot of helpful info here in the put up, we
    want develop extra techniques in this regard, thanks for sharing.

    . . . . .

  18. I’m not certain the place you are getting your information, however great topic.
    I must spend a while learning much more or figuring out more.
    Thank you for great info I used to be looking for this information for my mission.

  19. Wir lieben unsere Fahrräder und E-Bikes. Sehen und gesehen werden kann in der Dunkelheit überlebenswichtig sein. Daher kann eine gute Fahrradlampe zur Überlebensversicherung werden. Aber in der dunklen Jahreszeit kann das Fahrradfahren in der Stadt
    zu dem echten Sicherheitsrisiko werden. Grund genug für uns aktuelle
    Modelle der Fahrradbeleuchtung genau zu testen. Welche Fahrradbeleuchtung haben wir getestet?
    Es gibt uns daher die Testergebnisse von ADAC, Stiftung Warentest angesehen und auch nochmal die beliebtesten Produkte bei Amazon recherchiert.
    Leider verzichten insbesondere Hersteller sportlich
    ausgelegter Fahrräder bei der Zusammenstellung der Komponenten zu oft auf hochwertige Fahrradlampen. Herausgekommen ist eine Top 5 der besten LED Fahrradlichter zum Anstecken. Im nächsten Schritt haben wir diese
    Top 5 der besten Fahrradlampen selbst auf Herz und Nieren getestet um zu prüfen, ob die Herstellerangaben und Testergebnisse beständig.
    Das Herzstück in unserem Fahrradbeleuchtung Test war die Ausleuchtung und der Leuchtkegel der
    getesteten Fahrradlampen. Wir haben alle Fahrradlampen im
    Stadtverkehr, als auch auf unbeleuchteten Straßen und dunklen Waldwegen ausprobiert.

  20. Nach meinem Verständnis kauft man bei SEO Agenturen vorrangig Zeit, Identifikation und Leidenschaft.
    Know-How vorausgesetzt. Kein Schwein 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.
    Währenddessen 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 alles in allem
    ab 20 Stunden Monats-Budget. In der Überzahl 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 von der Komplexität der Website
    und des Themas abhängt. Darunter macht es höchst selten einen Sinn,
    weil man nichts richtig abhaken kann. Den Einstieg in die Agentur-Zusammenarbeit sollte
    eine kurze, kostenlose Ersteinschätzung zum tatsächlichen Bedarf in geordneten Bahnen der Angebotserstellung
    sein. Ein SEO-Experte kann nach wenigen Minuten vergleichsweise gut einschätzen, wie sehr
    z.B. Thema Onpage Optimierung brennt und wie groß der Handlungsbedarf ist.

  21. We’re a gaggle of volunteers and opening a new scheme in our community.
    Your web site provided us with useful information to work on.
    You have done an impressive task and our whole group will probably be thankful
    to you.

  22. Attractive component of content. I just stumbled upon your site and in accession capital to assert that I get actually enjoyed account your blog posts.
    Any way I’ll be subscribing in your augment or even I
    success you get entry to constantly rapidly.

  23. Wow that was odd. I just wrote an really long comment but after I clicked submit my comment didn’t show
    up. Grrrr… well I’m not writing all that over again. Anyway, just wanted to
    say great blog!

  24. Thanks on your marvelous posting! I quite enjoyed
    reading it, you can be a great author. I will be sure to bookmark your blog
    and will eventually come back down the road. I want to encourage you
    to definitely continue your great writing, have a nice evening!

  25. I am now not positive where you are getting your info, however great topic.

    I must spend a while finding out more or understanding more.
    Thanks for wonderful info I used to be looking for this info for my mission.

  26. Thank you a bunch for sharing this with all folks you actually know what
    you’re speaking approximately! Bookmarked.
    Please also discuss with my site =). We can have a link alternate arrangement between us

  27. I believe this is among the most vital information for me.

    And i am satisfied studying your article. However wanna commentary on some common issues, The web site taste is perfect,
    the articles is actually great : D. Good process,
    cheers

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

  29. Hi there would you mind sharing which blog platform you’re using?
    I’m going to start my own blog soon but I’m having
    a difficult time making a decision between BlogEngine/Wordpress/B2evolution and
    Drupal. The reason I ask is because your design and style seems different
    then most blogs and I’m looking for something completely
    unique. P.S Sorry for getting off-topic but I had to ask!

Comments are closed.