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. Excellent pieces. Keep posting such kind of information on your site.
    Im really impressed by it.
    Hello there, You have performed an excellent job.
    I’ll definitely digg it and personally recommend to my friends.

    I am confident they will be benefited from this web site.

  2. I’m curious to find out what blog platform you have been working with?
    I’m experiencing some minor security issues with my latest site and I’d
    like to find something more secure. Do you have any suggestions?

  3. I don’t even know how I ended up here, however I thought this submit was once great.
    I don’t know who you are however certainly you’re going to a famous blogger if you happen to are not
    already. Cheers!

  4. Hi, I do believe this is an excellent website.
    I stumbledupon it 😉 I will revisit once again since I book-marked it.
    Money and freedom is the best way to change, may you be
    rich and continue to help others.

  6. 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.

  7. My programmer is trying to convince me to move to .net from PHP.
    I have always disliked the idea because of the expenses.

    But he’s tryiong none the less. I’ve been using WordPress on various websites for about a year and
    am nervous about switching to another platform. I have heard excellent things about blogengine.net.
    Is there a way I can import all my wordpress content into it?
    Any help would be really appreciated!

  8. Hmm it appears like your website ate my first comment (it
    was extremely long) so I guess I’ll just sum it up what I had written and say, I’m thoroughly enjoying your blog.

    I too am an aspiring blog writer but I’m still new to everything.
    Do you have any tips for novice blog writers? I’d really
    appreciate it.

  11. Hey! I just wanted to ask if you ever have any problems with hackers?
    My last blog (wordpress) was hacked and I ended up losing several weeks of hard work
    due to no data backup. Do you have any solutions to protect
    against hackers?

  12. Howdy! Someone in my Myspace group shared this website with
    us so I came to check it out. I’m definitely enjoying the
    information. I’m bookmarking and will be tweeting this to my followers!
    Exceptional blog and wonderful design and style.

  13. Its such as you read my mind! You appear to know so
    much approximately this, such as you wrote the ebook in it or something.

    I believe that you can do with a few % to power the message house a bit,
    but other than that, this is magnificent blog. A great
    read. I will definitely be back.

  14. Heya i am for the first time here. I found this board and I
    find It truly useful & it helped me out much. I hope to give something back and aid others like you helped me.

  15. Usually I do not learn article on blogs, however I would like to say
    that this write-up very forced me to take a look at and do so!
    Your writing style has been surprised me. Thanks, very great article.

  16. 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 issues and I in finding it very troublesome to tell the truth however I’ll surely come again again.

  18. It’s really a cool and useful piece of info. I am happy that you shared this helpful info with us.

    Please keep us up to date like this. Thank you for sharing.

  22. I have been surfing on-line more than 3 hours as of late, but I by no means
    found any interesting article like yours. It is lovely value
    sufficient for me. In my view, if all site owners and bloggers
    made just right content material as you probably did, the internet will probably be a lot more useful than ever
    before.

  23. Hi are using WordPress for your site platform? I’m new to the blog world
    but I’m trying to get started and set up my own.
    Do you require any html coding knowledge to make your own blog?
    Any help would be greatly appreciated!

  24. I got this site from my friend who told me about this web site and now
    this time I am browsing this web page and reading very informative articles at this
    place.

  25. I am extremely inspired along with your writing abilities as smartly as with the structure to your blog.
    Is this a paid subject matter or did you modify it your self?

    Anyway keep up the nice quality writing, it’s rare to look a great blog
    like this one today..

  29. It’s remarkable to pay a quick visit this website and reading the
    views of all friends concerning this paragraph, while I am
    also zealous of getting knowledge.

  30. Hi there, You’ve done an incredible job. I’ll certainly digg it and
    personally suggest to my friends. I am confident they’ll be benefited from this web site.

  31. Aw, this was a really nice post. Taking a few minutes and actual
    effort to create a really good article… but what can I say… I hesitate a whole lot and don’t seem to get
    nearly anything done.

  32. 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 throw away your intelligence on just posting videos to your site when you could be
    giving us something informative to read?

  33. Thanks for your marvelous posting! I actually enjoyed reading it, you will be a great author.
    I will remember to bookmark your blog and will often come back at some point.
    I want to encourage you to continue your great job, have a nice day!

  37. Do you mind if I quote a couple of your articles as long as I provide credit and sources back to your webpage?
    My blog site is in the very 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. Cheers!

  40. A person essentially assist to make severely
    posts I would state. This is the very first time I frequented your website page and
    so far? I amazed with the research you made to
    make this particular publish incredible. Fantastic job!

  42. Have you ever thought about creating an ebook 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 viewers would appreciate
    your work. If you’re even remotely interested, feel free to
    shoot me an e mail.

  43. Appreciating the time and energy you put into
    your blog and detailed information you provide.

    It’s great to come across a blog every once in a while that isn’t the same
    unwanted rehashed material. Great read! I’ve saved your
    site and I’m adding your RSS feeds to my Google account.

  45. Have you ever considered publishing an ebook or guest authoring on other sites?
    I have a blog based on the same topics you discuss and would love to have you share some stories/information.
    I know my audience would enjoy your work.
    If you are even remotely interested, feel free to send me an email.

  46. I’m impressed, I must say. Rarely do I come across a blog that’s both equally
    educative and entertaining, and without a doubt, you have hit the nail on the head.
    The problem is something not enough men and women are speaking intelligently about.
    Now i’m very happy I came across this in my search for
    something relating to this.

  48. I’ve been browsing online more than 2 hours
    today, yet I never found any interesting article
    like yours. It is pretty worth enough for me. In my opinion, if
    all website owners and bloggers made good content
    as you did, the web will be a lot more useful than ever before.

  50. Hey there! Someone in my Myspace group shared this site with us so I came
    to look it over. I’m definitely enjoying the information. I’m
    book-marking and will be tweeting this to my
    followers! Great blog and brilliant design.

Comments are closed.