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”

  5. I have read a few just right stuff here. Definitely worth bookmarking for revisiting.
    I surprise how a lot attempt you put to create any such excellent
    informative website.

  8. Hey, I think your website might be having browser compatibility issues.
    When I look at your website in Opera, it looks fine but when opening in Internet Explorer,
    it has some overlapping. I just wanted to give you a quick
    heads up! Other then that, amazing blog!

  10. May I just say what a relief to uncover
    someone that actually understands what they are discussing on the net.
    You definitely know how to bring a problem to light and make it
    important. More people really need to check this out and
    understand this side of your story. I was surprised you
    aren’t more popular given that you definitely have the gift.

  12. Valuable info. Fortunate me I discovered your website by accident, and I’m shocked why this twist of fate didn’t happened earlier!
    I bookmarked it.

  13. Hmm it seems like your blog ate my first comment (it was super long) so I guess I’ll just sum it up what I wrote and
    say, I’m thoroughly enjoying your blog. I too am an aspiring blog writer but I’m
    still new to the whole thing. Do you have any recommendations for first-time blog writers?

    I’d genuinely appreciate it.

  14. Hello this is kinda of off topic but I was wondering if blogs use WYSIWYG editors or if you have to manually code with HTML.
    I’m starting a blog soon but have no coding skills
    so I wanted to get advice from someone with experience.
    Any help would be enormously appreciated!

  19. I am really impressed together with your writing abilities and also
    with the structure in your blog. Is this a paid theme or did you customize it your self?
    Anyway stay up the excellent quality writing, it is
    uncommon to peer a nice blog like this one these
    days..

  23. I love your blog.. very nice colors & theme. Did you make this website yourself
    or did you hire someone to do it for you? Plz reply as I’m looking to design my own blog and would like to find out where u
    got this from. kudos

  24. whoah this blog is magnificent i like reading your articles.
    Stay up the good work! You know, lots of persons are
    looking around for this information, you could help them greatly.

  25. Great beat ! I would like to apprentice while you amend your website,
    how could i subscribe for a blog site? The account helped me a
    acceptable deal. I had been a little bit acquainted of this your broadcast offered bright clear concept

  29. Its like you read my mind! You seem to understand so much approximately this,
    such as you wrote the book in it or something. I think that you could do with a few % to force the message house
    a bit, but instead of that, that is magnificent blog.
    An excellent read. I’ll definitely be back.

  30. Can I simply say what a relief to find somebody who genuinely understands what
    they’re talking about online. You actually realize how to bring an issue to light and make
    it important. More people need to check this out and
    understand this side of the story. I was surprised that you’re not more popular given that you certainly possess the gift.

  35. Hi, this weekend is nice in support of me, for
    the reason that this point in time i am reading this enormous informative paragraph
    here at my home.

  39. Just wish to say your article is as surprising.
    The clarity in your post is just cool and i could assume
    you’re an expert on this subject. Fine with your permission let me to grab your feed to keep updated with forthcoming post.
    Thanks a million and please continue the rewarding work.

  40. Please let me know if you’re looking for a writer for your weblog.
    You have some really great articles and I think I would be a good asset.
    If you ever want to take some of the load off, I’d love to write some material for your blog in exchange for a link back to mine.
    Please send me an email if interested. Regards!

  41. Do you mind if I quote a few of your articles as long
    as I provide credit and sources back to your website?
    My blog is in the very same niche as yours and my visitors
    would certainly benefit from some of the information you present here.
    Please let me know if this alright with you. Appreciate it!

  45. Hmm is anyone else experiencing problems with the images on this blog loading?
    I’m trying to determine if its a problem on my end or if it’s the blog.
    Any feedback would be greatly appreciated.

  46. Normally I don’t read article on blogs, however I would like to say that this write-up very compelled
    me to check out and do so! Your writing taste has been surprised me.

    Thank you, quite great article.

  47. Good post however , I was wanting to know if you could write a litte more on this topic?
    I’d be very grateful if you could elaborate a little
    bit further. Many thanks!

  48. Howdy this is somewhat of off topic but I was wanting to know if blogs use WYSIWYG
    editors or if you have to manually code with HTML.
    I’m starting a blog soon but have no coding know-how so
    I wanted to get advice from someone with experience.
    Any help would be enormously appreciated!

  49. Unquestionably believe that which you stated. Your favorite justification appeared to be
    on the internet the easiest thing to be aware of. I say to you, I certainly get irked while
    people think about worries that they plainly do not know about.

    You managed to hit the nail upon the top and defined out the whole thing
    without having side-effects , people could take a signal.
    Will probably be back to get more. Thanks

Comments are closed.