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. Hey very cool site!! Guy .. Beautiful .. Superb .. I’ll bookmark
    your blog and take the feeds also? I’m satisfied
    to find numerous useful information here in the put up, we’d like work out extra techniques on this regard, thanks
    for sharing. . . . . .

  2. We’re a gaggle of volunteers and starting a new scheme in our community.

    Your web site provided us with helpful information to work on. You have performed an impressive activity and our entire
    neighborhood might be grateful to you.

  4. What i don’t realize is in fact how you’re now not really much more well-appreciated than you might be right now.
    You are very intelligent. You already know thus considerably relating to this matter, produced me
    in my opinion believe it from numerous numerous angles.
    Its like men and women aren’t fascinated until it’s one thing to accomplish with Girl gaga!
    Your personal stuffs great. Always take care of it up!

  8. May I just say what a relief to discover someone who actually knows
    what they’re discussing online. You actually understand how
    to bring an issue to light and make it important.

    More and more people ought to read this and understand
    this side of your story. It’s surprising you aren’t more
    popular because you certainly have the gift.

  9. You have made some decent points there. I looked on the internet to learn more about the issue and found most individuals
    will go along with your views on this web site.

  13. With havin so much content do you ever run into any issues of plagorism or copyright infringement?
    My blog has a lot of exclusive content I’ve either written myself or outsourced
    but it appears a lot of it is popping it up all over the
    internet without my permission. Do you know any ways to help reduce content from being ripped off?
    I’d genuinely appreciate it.

  20. Yesterday, while I was at work, my sister stole my
    iPad and tested to see if it can survive a 25 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!

  21. We’re a group of volunteers and starting a new scheme in our
    community. Your web site provided us with valuable info to work on. You have done a formidable job and
    our whole community will be grateful to you.

  22. Hi, I do believe this is a great web site. I stumbledupon it 😉 I am going to come back yet
    again since i have saved as a favorite it. Money
    and freedom is the greatest way to change, may you be rich and continue to help other people.

  23. Excellent pieces. Keep posting such kind of info on your page.
    Im really impressed by your site.
    Hi there, You have done an incredible job. I will certainly
    digg it and individually suggest to my friends. I am confident they
    will be benefited from this website.

  24. Thanks for some other informative website. The place else could I get that type of info written in such a perfect means?
    I have a mission that I’m just now operating on, and I have been on the glance
    out for such info.

  27. Howdy! Do you know if they make any plugins to help with SEO?

    I’m trying to get my blog to rank for some targeted keywords but I’m not seeing
    very good gains. If you know of any please share. Thank you!

  28. You really make it appear really easy along with your presentation however I
    find this topic to be really something that I feel I’d never understand.
    It kind of feels too complicated and extremely broad for
    me. I’m taking a look ahead on your next publish, I will try to
    get the cling of it!

  30. Your style is unique in comparison to other folks I’ve
    read stuff from. Many thanks for posting when you’ve got the opportunity, Guess I’ll just bookmark this web site.

  32. Hi there! This post couldn’t be written much better! Looking at this article reminds me of
    my previous roommate! He constantly kept talking about this.
    I will forward this information to him. Pretty sure he’s going
    to have a great read. Thank you for sharing!

  34. Wow, marvelous blog layout! How long have you been blogging for?
    you made blogging look easy. The overall look of your
    website is fantastic, as well as the content!

  35. I do not even know how I ended up right here, however I believed this post used to be great.
    I do not realize who you’re however certainly you’re going to a famous blogger in the event you aren’t already.
    Cheers!

  39. I am extremely impressed together with your writing abilities as well as with the layout for your blog.
    Is this a paid theme or did you modify it your self?

    Anyway stay up the nice high quality writing, it’s uncommon to peer a great weblog like this
    one today..

  40. Hey I am so grateful I found your website, I really found you by accident, while I was searching on Askjeeve for something else, Regardless I am here now and would just like to say many thanks for a tremendous
    post and a all round exciting blog (I also love the theme/design), I don’t have time to read it all at the minute but I have saved it
    and also added your RSS feeds, so when I have time I will be back to read more, Please
    do keep up the great job.

  41. I’m impressed, I must say. Rarely do I encounter
    a blog that’s equally educative and interesting,
    and without a doubt, you’ve hit the nail on the head. The issue is an issue that not enough men and women are speaking intelligently about.
    Now i’m very happy that I stumbled across this in my
    search for something regarding this.

  42. That is really attention-grabbing, You’re an overly professional blogger.

    I have joined your feed and look forward to in search of
    extra of your magnificent post. Additionally, I have shared
    your web site in my social networks

  43. I like the valuable info you provide in your articles.

    I’ll bookmark your blog and check again here regularly.

    I am quite sure I will learn many new stuff right here!
    Good luck for the next!

  45. I know this web page presents quality based articles and extra
    stuff, is there any other web site which provides these kinds of information in quality?

  47. I like the valuable info you provide in your articles.
    I will bookmark your weblog and check again here frequently.
    I’m quite certain I’ll learn lots of new stuff right here!
    Good luck for the next!

  49. You really make it seem so easy with your presentation but I
    find this matter to be actually something which I think
    I would never understand. It seems too complex and extremely broad for me.
    I am looking forward for your next post, I will try to get
    the hang of it!

  50. you’re in reality a good webmaster. The website loading pace
    is amazing. It kind of feels that you’re doing any unique trick.

    Furthermore, The contents are masterpiece. you have done a wonderful activity on this subject!

Comments are closed.