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”

  2. Thanks , I have recently been looking for information approximately this topic for a while
    and yours is the greatest I have discovered so far. However, what in regards to the bottom
    line? Are you positive in regards to the source?

  7. Have you ever thought about adding a little bit more than just your articles?
    I mean, what you say is valuable and all. But imagine if you added some great graphics or videos to give your posts more, “pop”!
    Your content is excellent but with images and videos, this
    blog could undeniably be one of the best in its niche.
    Very good blog!

  8. Hey! This is my 1st comment here so I just wanted to give a quick shout out
    and say I truly enjoy reading through your blog posts.

    Can you recommend any other blogs/websites/forums that cover the same
    subjects? Appreciate it!

  9. Whats up very nice site!! Man .. Beautiful .. Wonderful
    .. I will bookmark your site and take the feeds also?
    I am happy to search out numerous helpful info here in the publish,
    we want work out more techniques in this regard, thanks for sharing.
    . . . . .

  10. Hey I know this is off topic but I was wondering if
    you knew of any widgets I could add to my blog that automatically tweet my newest twitter updates.
    I’ve been looking for a plug-in like this for quite some time and was
    hoping maybe you would have some experience with something like this.
    Please let me know if you run into anything. I truly enjoy reading your blog and I look forward to your new updates.

  12. When I originally left a comment I seem to have clicked the
    -Notify me when new comments are added- checkbox and from now on every time a comment is
    added I recieve four emails with the exact same comment.
    Is there a way you can remove me from that service?
    Cheers!

  13. Have you ever considered about including a little bit more than just
    your articles? I mean, what you say is valuable and all.
    However think about if you added some great images or videos to give your posts more,
    “pop”! Your content is excellent but with pics and clips, this blog could undeniably be one of the most beneficial in its field.
    Superb blog!

  18. I am curious to find out what blog platform you are utilizing?
    I’m having some small security issues with my latest site and I would like to
    find something more risk-free. Do you have any recommendations?

  19. I am curious to find out what blog platform you’re using? I’m experiencing some minor security problems with my latest blog and
    I would like to find something more safeguarded.

    Do you have any recommendations?

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

  24. 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 waste your intelligence on just
    posting videos to your blog when you could be giving
    us something enlightening to read?

  27. Everything posted was very logical. However, think about this, suppose
    you were to create a awesome headline? I ain’t saying your content isn’t solid., however what if you added a headline that grabbed folk’s
    attention? I mean “Plain Vanilla”
    Angel Structure – Phil Strazzulla's Blog is a little
    plain. You might peek at Yahoo’s front page and see how they create article headlines to get viewers to open the links.
    You might add a video or a related picture or two to get people excited about what you’ve written. In my opinion, it could make your website a little livelier.

  30. Your style is unique in comparison to other people I’ve read stuff from.
    I appreciate you for posting when you have the opportunity,
    Guess I will just book mark this web site.

  32. Thanks for ones marvelous posting! I quite enjoyed reading it, you’re a great author.I will
    remember to bookmark your blog and will eventually
    come back later in life. I want to encourage yourself to continue your great work, have a nice
    evening!

  33. I love your blog.. very nice colors & theme. Did you design this website yourself
    or did you hire someone to do it for you?
    Plz respond as I’m looking to construct my own blog and would like to know where u got this from.

    kudos

  35. Thanks for any other excellent post. Where else may just anybody get
    that kind of information in such a perfect approach of writing?
    I have a presentation next week, and I am at the look for such information.

  39. That is really interesting, You’re a very skilled blogger.
    I have joined your feed and sit up for seeking extra of your wonderful post.
    Additionally, I have shared your site in my social networks

  41. I blog quite often and I seriously appreciate your content.
    Your article has truly peaked my interest. I will bookmark your blog and keep checking for new information about
    once per week. I subscribed to your Feed too.

  42. Nice blog right here! Additionally your site quite a bit up fast!
    What web host are you the use of? Can I am getting your affiliate hyperlink on your host?
    I wish my website loaded up as quickly as yours lol

  43. Hi there! This post could not be written much better! Reading through this post reminds me of my previous roommate!
    He continually kept preaching about this. I will forward this
    article to him. Fairly certain he’s going to have a great read.
    Thanks for sharing!

  47. I’ve been exploring for a bit for any high quality articles or weblog posts on this kind of area .
    Exploring in Yahoo I finally stumbled upon this web site.
    Studying this information So i am glad to show that I’ve an incredibly
    just right uncanny feeling I came upon just what I needed.
    I such a lot no doubt will make certain to do not put out of your mind
    this site and provides it a glance regularly.

  49. obviously like your web site however you have to check the spelling on several of
    your posts. A number of them are rife with spelling problems and I
    to find it very troublesome to inform the truth on the other
    hand I’ll certainly come again again.

Comments are closed.