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. Heya! I just wanted to ask if you ever have any problems with
    hackers? My last blog (wordpress) was hacked and I ended up losing many months of hard work due to
    no back up. Do you have any solutions to protect against hackers?

  7. I’m impressed, I have to admit. Rarely do I encounter a blog that’s both educative and
    engaging, and let me tell you, you’ve hit the nail on the head.
    The problem is an issue that too few folks are speaking intelligently about.
    I’m very happy that I stumbled across this in my hunt for something concerning this.

  9. I used to be suggested this blog by means
    of my cousin. I am not positive whether or not this publish is written through him as nobody
    else recognize such targeted about my trouble. You’re incredible!
    Thank you!

  10. I blog frequently and I genuinely appreciate your content.
    The article has really peaked my interest.
    I will book mark your site and keep checking for new information about once a week.
    I subscribed to your RSS feed too.

  12. After I originally commented I seem to have clicked on the -Notify me
    when new comments are added- checkbox and from now on each time a comment is added I receive 4 emails with the same comment.
    Perhaps there is a means you can remove me from that
    service? Cheers!

  13. Unquestionably believe that which you said. Your favorite reason appeared to be on the web the simplest
    thing to be aware of. I say to you, I definitely get annoyed while people consider 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

  14. This is really fascinating, You are a very skilled blogger.

    I’ve joined your rss feed and sit up for searching for more of your excellent post.
    Also, I’ve shared your website in my social networks

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

  23. Hey there! I know this is somewhat off topic but I was wondering
    which blog platform are you using for this site?
    I’m getting fed up of WordPress because I’ve had problems with hackers and I’m looking at alternatives for another platform.
    I would be great if you could point me in the direction of a good platform.

  24. An outstanding share! I’ve just forwarded this onto a colleague who was conducting a little
    research on this. And he in fact bought me dinner due to the fact that I found it for him…
    lol. So allow me to reword this…. Thanks for the meal!!
    But yeah, thanks for spending the time to discuss this issue here on your site.

  25. Woah! I’m really enjoying the template/theme of this website.
    It’s simple, yet effective. A lot of times it’s very hard
    to get that “perfect balance” between user friendliness and visual
    appearance. I must say you’ve done a very good job
    with this. Also, the blog loads very quick for me on Firefox.
    Superb Blog!

  27. Thanks for a marvelous posting! I genuinely enjoyed reading it, you may be a great
    author.I will ensure that I bookmark your blog and
    definitely will come back in the foreseeable future. I want to encourage continue your great job,
    have a nice holiday weekend!

  29. A person essentially help to make seriously articles I might state.
    This is the very first time I frequented your website page and up to now?
    I amazed with the analysis you made to make this particular publish amazing.
    Wonderful activity!

  30. Minimalistische Tattoos: Personen, welche es lieber einfach und schlicht mögen, können die Familie in Form von Sternen, Punkten und Blümchen minimalistisch in die Haut stechen lassen. Der Sinn dahinter ist jedoch nicht für Jede und Jeden ersichtlich.
    Zeit einfrieren: Alte Liebesbriefe, eine Unterschrift,
    oder alte Hand- oder Fußabdrücke der eigenen Kinder eignen sich
    auch für ein tätowiertes Andenken. Portraits: Realistisch tätowierte Bilder von Oma,
    Opa oder den Kindern sind auch ein sehr beliebtes Motiv und zugleich einzigartig.

    Motive werden mit einer großen Portion Geduld entworfen und können bei einem Vorgespräch genau besprochen werden.
    Der Tätowierer Deiner Wahl sollte auf jeden Fall deinen persönlichen Grund kennen, warum Du Dich für dieses
    Tattoo entschieden hast. Der Tätowierer, dem du Dein Vertrauen schenkst, hat bestimmt schon sehr viel Erfahrung mit Familien Tattoos
    und kann die unterschiedlichsten Ideen zu bewundernswerten Tattoos
    machen. Er kann so gemeinsam mit Dir die schönsten Ideen entwerfen und diese perfekt an dich
    anpassen bzw. auf Deine Bedürfnisse abstimmen. Mit einem Familien Tattoo
    machst Du Dir höchstwahrscheinlich nicht nur selbst eine große Freude, sondern ebenfalls Deinen Liebsten, welche sich bestimmt
    mit dir mitfreuen und sich geehrt fühlen. Wir haben bei uns im Surface Tattoo Studio München, nur erfahren Tätowierer mit einer künstlerischen Ausbildung.

  32. You are so awesome! I do not think I’ve truly read through anything like this before.
    So great to discover another person with a few genuine thoughts on this subject matter.
    Seriously.. many thanks for starting this up.
    This web site is one thing that’s needed
    on the web, someone with a bit of originality!

  33. Amazing blog! Do you have any hints for aspiring writers? I’m hoping to
    start my own site soon but I’m a little lost on everything.
    Would you suggest starting with a free platform like WordPress
    or go for a paid option? There are so many choices out there
    that I’m completely overwhelmed .. Any suggestions?

    Thank you!

  34. Simply want to say your article is as amazing. The clarity on your
    submit is just spectacular and i could think you are knowledgeable in this subject.
    Well together with your permission allow me to snatch your feed to keep updated with forthcoming post.
    Thanks one million and please continue the gratifying work.

  36. Wow that was unusual. I just wrote an really long comment but after I clicked submit my comment didn’t appear.
    Grrrr… well I’m not writing all that over again. Anyways, just
    wanted to say excellent blog!

  41. Howdy would you mind sharing which blog platform you’re working
    with? I’m planning to start my own blog in the near future but I’m
    having a tough time choosing between BlogEngine/Wordpress/B2evolution and Drupal.
    The reason I ask is because your design and style seems different then most blogs and I’m looking for something
    completely unique. P.S Sorry for getting off-topic but I had to ask!

  42. Wow, incredible weblog structure! How long have you ever been running a blog for?
    you made running a blog glance easy. The overall look of your
    web site is wonderful, as smartly as the content material!

  44. I am not sure where you’re getting your info, but good topic.
    I needs to spend some time learning more or figuring out more.
    Thank you for great info I was in search of this info for my mission.

  45. I’m really impressed along with your writing skills as well as with the format on your blog.
    Is that this a paid subject matter or did you customize it your self?
    Either way keep up the excellent quality writing, it’s uncommon to peer a great blog like this one nowadays..

  50. Good day! I could have sworn I’ve been to this web site before but after
    browsing through some of the articles I realized it’s new to me.
    Anyhow, I’m certainly happy I stumbled upon it and I’ll be bookmarking
    it and checking back regularly!

Comments are closed.