“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. Having read this I believed it was extremely informative.

    I appreciate you taking the time and effort to put this article together.

    I once again find myself spending a significant amount
    of time both reading and commenting. But so what, it was still
    worthwhile!

  2. Thanks on your marvelous posting! I actually enjoyed reading it, you may be
    a great author. I will be sure to bookmark your blog and will come back from now on. I
    want to encourage continue your great posts, have a nice evening!

  3. Its like you read my mind! You appear to know
    so much about this, like you wrote the book in it or something.
    I think that you could do with a few pics to drive the message home a bit, but instead of that,
    this is great blog. A great read. I will definitely
    be back.

  4. After looking over a handful of the blog articles on your site, I truly like your way of writing a blog.
    I bookmarked it to my bookmark website list and will be checking back in the near future.
    Please check out my website as well and tell me how you feel.

  5. Thank you a bunch for sharing this with all folks you actually recognise what you are talking about!
    Bookmarked. Please also discuss with my web site =). We
    can have a link exchange agreement between us

  6. It’s really a nice and helpful piece of info. I’m glad
    that you shared this useful info with us. Please stay
    us informed like this. Thank you for sharing.

  7. Hi there! Someone in my Myspace group shared this site with us
    so I came to give it a look. I’m definitely
    enjoying the information. I’m book-marking and will be tweeting this to my followers!
    Superb blog and superb style and design.

  8. I would like to thank you for the efforts you have put in writing this website.
    I’m hoping to check out the same high-grade content from you in the future
    as well. In fact, your creative writing abilities has
    motivated me to get my very own site now 😉

  9. The other day, while I was at work, my cousin stole my iPad
    and tested to see if it can survive a 40 foot drop, just so she can be a youtube
    sensation. My apple ipad is now destroyed and she has 83 views.
    I know this is totally off topic but I had to share it
    with someone!

  10. Have you ever considered about adding a little bit more than just
    your articles? I mean, what you say is important and everything.
    However imagine if you added some great visuals or videos
    to give your posts more, “pop”! Your content is excellent but
    with pics and videos, this blog could certainly be one of the very best in its
    field. Excellent blog!

  11. SEO ist komplex und wird mit der Zeit immer komplexer.
    Wir haben seit längerer Zeit nicht länger möglich, mit langen Keyword-Listen unter deinem
    Text oder dem Eintrag deiner Website in 100 Webkataloge
    Top-Positionen zu ergattern. Zur Suchmaschinenoptimierung gehört
    mehr! Diese 29 SEO-Tipps solltest du umsetzen, wenn du dein Google-Ranking in 2020 (und weiterführend)
    verbessern möchtest. Und gleich mehrere etwas, sondern deutlich!
    Ein Rich Snippet mit 4 FAQ-Toggles ist man glaubt es kaum, aber 253 Pixel hoch.

    Durch die Anzeige dieser Toggles wird dein Suchergebnis größer
    und auffälliger. Danach bei durchschnittlich 4,8%! Sorry, aber
    das ist Bullshit. Wenn du mit einem FAQ Rich Snippet rankst, drückst du die
    anderen Suchergebnisse zwei bis drei Plätze nieder. Für Google und Menschen zu schreiben ist kein Widerspruch (wenn man es richtig macht).
    Denn Googles Ziel ist es auch nicht, tausende SEO-Nischenseiten auf den ersten Plätzen ohne Partner, sondern vielmehr Nutzern die bestmöglichen Inhalte anzuzeigen und
    die bestmögliche Nutzererfahrung zu bieten.

  12. Nice post. I was checking continuously this blog and I am impressed!
    Extremely useful information specifically the remaining phase :
    ) I maintain such info a lot. I used to be seeking this
    certain info for a very lengthy time. Thank you and best of luck.

  13. Wir sind Ihr Ansprechpartner für Search Performance und
    Haben eine mehrfach ausgezeichnete, langjährige
    Expertise in den Bereichen Strategie, Content, Platform sowie
    Performance Marketing. Wir bieten Ihnen ein Scrum-zertifiziertes Projektmanagement.
    Suchmaschinen sind für viele Nutzer der erste Touchpoint mit
    Ihrem Unternehmen. Damit Sie bei Google, Bing, Amazon oder anderen Suchmaschinen mit Ihrem Unternehmen oder Ihren Produkten die Spitze des
    Rankings erobern, empfiehlt es sich, ein ganzheitliches Konzept für die Suchmaschinenoptimierung und
    -werbung aufzusetzen. Zum einen, zum anderen bei SEO gehts auch bei SEA darum, mit einem Top-Ranking eine hohe Sichtbarkeit für User zu erzielen. Allerdings lenkt SEA die Nutzer
    über Anzeigen in den Online-Shop oder auf die Website.
    Bei diva-e arbeiten SEO- und SEA-Experten Kameradschaftlich, um für Sie eine Top-Platzierung im Suchmaschinen-Ranking
    zu erzielen. Mit beiden Maßnahmen können Sie auf den Erfolg Ihres E-Business einwirken. Während die Search Engine Optimization (SEO)
    das Ranking innerhalb der organischen Suchergebnisse verbessert, gehts beim Search Engine Advertising (SEA) darum, durch die Buchung von Anzeigenplätzen die Klickrate zu
    erhöhen. Wir sorgen dafür, dass Sie sowohl mit den organischen, als auch den bezahlten Suchergebnissen (Anzeigen) Ihre potenziellen Kunden erreichen.

  14. Mit diesem Tool können Ideen für Keywords und Anzeigegruppen generiert
    werden und es lässt sich die voraussichtliche Leistung von bestimmten Keywords prüfen. Ferner lassen sich die durchschnittlichen Kosten pro Klick (CPC) und die durchschnittlichen Suchanfragen pro
    Monat ermitteln. Um den Umsatz aus Google AdWords zu erhöhen und die Kampagnen-Kosten zu senken, muss eine
    Kampagne regelmäßig überwacht und optimiert werden. Profil) sowie eine für jede Suchanfrage ausgerichtete
    Zielseite, sind für den Erfolg von AdWords Kampagnen ausschlaggebend.
    Kaum ein Mensch öffnet Google und gibt spontan einen Suchbegriff ein,
    nur um dann zu schauen, welche Ergebnisse über
    den Bildschirm flimmern. Gesucht werden Treffer, die Informationen liefern oder zur Problemlösung beitragen. Je
    näher das Suchergebnis die gewünschte Fragestellung aufgreift, desto größer ist die Chance,
    dass der Treffer angeklickt wird. Jede Suchanfrage hat einen Grund und bringt eine gewisse Erwartung mit
    sich. CTR in %). Die bereits existierenden Ergebnisse sorgen hier für interessante
    Einsichten darüber, was in den Snippets gut funktionieren kann.

    Welche Titelformulierungen oder Wendungen im Text verleiten den User
    eher zum Klicken?

  15. When someone writes an piece of writing he/she retains the plan of a user in his/her brain that
    how a user can be aware of it. So that’s why this article is
    amazing. Thanks!

  16. I think this is one of the so much important information for me.
    And i’m happy studying your article. But wanna remark on some general issues, The website style is great, the articles is really nice
    : D. Good activity, cheers

  17. Great post. I was checking constantly this blog and I’m impressed!

    Extremely useful info specifically the remaining section :
    ) I take care of such info a lot. I used to be looking for this particular information for a long
    time. Thanks and good luck.

  18. I know this web page gives quality depending articles or reviews and extra data,
    is there any other web page which offers these information in quality?

  19. Write more, thats all I have to say. Literally, it seems as though you relied on the
    video to make your point. You obviously know what youre talking about,
    why throw away your intelligence on just posting videos to your site when you could be giving
    us something enlightening to read?

  20. I blog frequently and I truly thank you for your content.

    Your article has really peaked my interest. I am going to bookmark your site and keep checking for new
    details about once per week. I opted in for
    your Feed as well.

  21. I like the helpful information you provide for your articles.
    I will bookmark your weblog and test again right here regularly.
    I am fairly sure I’ll be informed plenty of
    new stuff right here! Good luck for the following!

  22. Great goods from you, man. I’ve understand your stuff
    previous to and you’re just extremely great. I really 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 take care of to keep it sensible.
    I can not wait to read far more from you. This is really a wonderful website.

  23. I think this is among the most significant info for
    me. And i’m glad reading your article. But should remark on some general things, The website style is wonderful, the articles
    is really great : D. Good job, cheers

  24. Greetings from California! I’m bored at work so I decided to
    browse your site on my iphone during lunch break.
    I really like the information you provide here and can’t wait
    to take a look when I get home. I’m amazed at how fast your blog loaded on my phone ..
    I’m not even using WIFI, just 3G .. Anyways, fantastic
    site!

  25. I blog frequently and I seriously thank you for your information. This article has truly peaked my
    interest. I’m going to bookmark your site and keep checking for new information about once
    a week. I opted in for your RSS feed too.

Comments are closed.