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. hello!,I really like your writing so much! percentage we
    keep in touch extra about your post on AOL? I require an expert
    in this area to solve my problem. May be that’s
    you! Having a look ahead to see you.

  5. Thanks for one’s marvelous posting! I really enjoyed reading it, you may
    be a great author. I will be sure to bookmark your blog and will come back sometime soon. I want to encourage continue your great job, have
    a nice holiday weekend!

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

  14. Greetings from California! I’m bored to death at work so I decided
    to check out your site on my iphone during lunch break. I enjoy the
    info you provide here and can’t wait to take a look when I
    get home. I’m shocked at how quick your blog loaded on my phone ..
    I’m not even using WIFI, just 3G .. Anyhow, great site!

  16. Simply want to say your article is as amazing. The clearness in your publish
    is just spectacular and i can assume you’re a
    professional on this subject. Fine together with your permission allow me to clutch your feed to stay updated
    with coming near near post. Thanks 1,000,000 and please carry
    on the rewarding work.

  18. Attractive section of content. I just stumbled upon your blog and
    in accession capital to assert that I get actually enjoyed account your
    blog posts. Any way I will be subscribing to your feeds
    and even I achievement you access consistently rapidly.

  19. Have you ever thought about writing an e-book or guest authoring on other blogs?

    I have a blog centered on the same information you discuss and would
    love to have you share some stories/information.
    I know my audience would value your work. If you are even remotely interested, feel free to
    send me an e-mail.

  20. Do you have a spam issue on this site; I also am a blogger,
    and I was wanting to know your situation; many of us have created some nice
    practices and we are looking to exchange strategies
    with other folks, be sure to shoot me an email if interested.

  21. I got this website from my buddy who informed me regarding this
    site and at the moment this time I am browsing this web page and
    reading very informative articles or reviews here.

  23. Great site you have here but I was wondering if you knew of any forums that cover the same topics talked about here?

    I’d really love to be a part of group where I can get feed-back from other
    knowledgeable individuals that share the same interest.
    If you have any suggestions, please let me know. Thank you!

  24. Do you mind if I quote a few of your articles as long as I provide credit and
    sources back to your blog? My website is in the exact same area of interest as yours and my
    users would certainly benefit from some of the information you present here.
    Please let me know if this ok with you. Thanks a lot!

  25. It’s actually very complicated in this full of activity
    life to listen news on Television, so I only use the
    web for that reason, and take the most up-to-date news.

  29. Fantastic beat ! I wish to apprentice while you amend your website, how can i subscribe for
    a blog site? The account aided me a acceptable deal.

    I had been tiny bit acquainted of this your broadcast provided
    bright clear concept

  31. My partner and I stumbled over here from a different page and thought I
    should check things out. I like what I see so now i
    am following you. Look forward to exploring your web page again.

  33. When someone writes an piece of writing he/she retains the idea of a user in his/her brain that how a
    user can know it. So that’s why this paragraph is great. Thanks!

  34. Link exchange is nothing else however it is just placing the other person’s website link on your page at proper place and other person will also
    do similar in favor of you.

  35. My partner and I stumbled over here different page and thought I might as
    well check things out. I like what I see so now i’m following you.
    Look forward to looking at your web page for a second time.

  37. Excellent article. Keep writing such kind of info on your blog.
    Im really impressed by your blog.
    Hi there, You have done a fantastic job. I’ll definitely digg it and in my opinion suggest to my friends.

    I am confident they will be benefited from this site.

  38. Normally I do not learn article on blogs, however I would like
    to say that this write-up very compelled me to take a
    look at and do it! Your writing taste has been amazed me.
    Thank you, very great article.

  42. Yesterday, while I was at work, my cousin stole my apple ipad and tested to see if
    it can survive a thirty 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 entirely off topic but I had to share it with someone!

  44. You are so awesome! I do not suppose I have read a single
    thing like this before. So great to find somebody with unique
    thoughts on this issue. Seriously.. thanks for starting this up.
    This web site is one thing that is needed on the internet, someone with some originality!

  50. I think that what you published made a lot of sense. However, consider this, what
    if you added a little information? I mean, I don’t want to tell you how to run your blog, however what if you added a post title to
    possibly get folk’s attention? I mean “Plain Vanilla”
    Angel Structure – Phil Strazzulla's Blog is kinda plain.
    You might peek at Yahoo’s home page and watch how they create news titles to get people to click.
    You might add a related video or a pic or two to grab people interested about what you’ve written. In my opinion, it would make your posts
    a little livelier.

Comments are closed.