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”

  4. Hello! I know this is kinda off topic nevertheless I’d figured I’d ask.
    Would you be interested in exchanging links or maybe guest writing a blog post or
    vice-versa? My blog discusses a lot of the same subjects as
    yours and I think we could greatly benefit from each
    other. If you’re interested feel free to send me an e-mail.
    I look forward to hearing from you! Terrific blog by the way!

  5. 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 site is in the
    very same area of interest as yours and my users would genuinely benefit from some of the information you
    provide here. Please let me know if this alright with
    you. Cheers!

  6. Hoԝɗy, i read your blog occasionally annd i oᴡn a similar one and i was just wondering іf you get a lot of spɑm respⲟnses?

    Ιf so how do you stop it, any plugin or anythіng you can suggest?
    I ɡet so much laely it’s drivіng me mad so ɑany help is vеry much appreciated.

    my web site … argan yagi ne ise yarar

  12. Great blog here! Also your web site loads up fast!
    What web host are you using? Can I get your affiliate link to your host?
    I wish my site loaded up as quickly as yours lol

  14. I used to be recommended this blog by my cousin. I’m not positive whether or not this post is written via him as nobody else realize such
    distinctive about my problem. You are wonderful!
    Thank you!

  15. hello!,I love your writing very much! percentage we keep in touch extra approximately your post on AOL?

    I require a specialist on this area to resolve my problem.
    Maybe that’s you! Having a look ahead to see you.

  16. Howdy! I could have sworn I’ve been to this blog before but after browsing through
    some of the post I realized it’s new to me. Anyways, I’m definitely delighted I found it and I’ll be bookmarking and checking back frequently!

  17. I like the valuable info you provide for your articles.
    I will bookmark your weblog and take a look at once more here
    regularly. I’m rather certain I’ll be told many new stuff right right here!
    Best of luck for the following!

  21. Hello my friend! I want to say that this article is amazing,
    nice written and come with almost all vital infos.
    I would like to see extra posts like this .

  23. I’ve been browsing online greater than 3 hours lately, but I by no means found any fascinating article like yours.
    It is pretty worth sufficient for me. Personally,
    if all website owners and bloggers made just right content material as you probably did,
    the net might be much more useful than ever before.

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

  28. Hello my friend! I wish to say that this post is awesome, great
    written and come with approximately all vital infos.
    I would like to look extra posts like this .

  29. Excellent website. Plenty of useful info here.
    I’m sending it to some buddies ans also sharing in delicious.
    And certainly, thank you for your sweat!

  31. Hi there! I know this is kinda off topic but I was wondering which blog platform are you using for this site?

    I’m getting tired of WordPress because I’ve had issues with hackers and I’m looking at options for another
    platform. I would be great if you could point me in the
    direction of a good platform.

  33. You really make it seem really easy along with your presentation however I find this topic
    to be actually something that I think I would by no means understand.

    It kind of feels too complicated and very huge for me.

    I’m having a look forward in your next publish, I’ll try to get the dangle of it!

  36. Pretty nice post. I just stumbled upon your blog and
    wished to say that I’ve truly enjoyed browsing
    your blog posts. In any case I will be subscribing to your feed and I hope you write
    again very soon!

  41. Today, I went to the beachfront with my children. I found a sea shell and gave it to my
    4 year old daughter and said “You can hear the ocean if you put this to your ear.” She put the shell to her ear and screamed.
    There was a hermit crab inside and it pinched her ear.
    She never wants to go back! LoL I know this is completely off topic but I had to tell someone!

  46. This is very interesting, You’re a very skilled blogger.
    I’ve joined your rss feed and look forward to seeking more of your great post.

    Also, I’ve shared your web site in my social networks!

Comments are closed.