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. I feel that is among the so much significant info for me.
    And i’m satisfied reading your article. However want to statement
    on few basic things, The site taste is ideal, the articles is really great : D.
    Excellent activity, cheers

  3. I’d like to thank you for the efforts you’ve put
    in writing this blog. I really hope to see the same high-grade content by you later
    on as well. In truth, your creative writing abilities has motivated
    me to get my own site now 😉

  4. I know this site offers quality depending content and other data, is
    there any other web page which gives these kinds of stuff in quality?

  6. Someone necessarily assist to make significantly posts I might state.
    That is the very first time I frequented your web page and to this point?

    I surprised with the research you made to create this
    actual post extraordinary. Excellent task!

  7. Thanks on your marvelous posting! I genuinely enjoyed reading it, you’re a great author.
    I will always bookmark your blog and will often come back very
    soon. I want to encourage that you continue your great
    job, have a nice evening!

  8. Please let me know if you’re looking for a writer for
    your blog. You have some really good posts and I believe 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 shoot
    me an e-mail if interested. Cheers!

  9. Hi, i think that i saw you visited my weblog thus i came to “return the
    favor”.I am attempting to find things to improve my web site!I suppose its ok to
    use a few of your ideas!!

  10. I know this if off topic but I’m looking into starting my own weblog and was curious what all is required to get set up?
    I’m assuming having a blog like yours would cost a pretty penny?
    I’m not very internet smart so I’m not 100% sure.
    Any recommendations or advice would be greatly appreciated.
    Many thanks

  11. Undeniably believe that which you said. Your favorite reason seemed to be on the internet
    the easiest thing to be aware of. I say to you, I definitely get irked while people
    think about worries that they plainly don’t know about. You
    managed to hit the nail upon the top and defined out the whole
    thing without having side effect , people can take a signal.
    Will probably be back to get more. Thanks

  14. naturally like your website but you need to check the spelling on quite a
    few of your posts. A number of them are rife with spelling issues and I in finding
    it very bothersome to inform the reality however I will surely come again again.

  15. Hi my family member! I wish to say that this post is amazing,
    nice written and come with almost all important infos.
    I’d like to see extra posts like this .

  16. I know this if off topic but I’m looking into starting my own weblog and
    was wondering what all is required to get setup?
    I’m assuming having a blog like yours would cost a pretty
    penny? I’m not very internet savvy so I’m not 100%
    positive. Any tips or advice would be greatly appreciated.
    Thanks

  17. Helpful information. Lucky me I found your website by accident, and I’m shocked why this accident did
    not happened in advance! I bookmarked it.

  18. Excellent beat ! I would like to apprentice while
    you amend your website, how can i subscribe for a blog website?
    The account aided me a acceptable deal. I had been a little bit acquainted of this your broadcast provided
    bright clear concept

  19. My spouse and I absolutely love your blog and find many of your post’s to be just what I’m looking for.
    Do you offer guest writers to write content for you personally?
    I wouldn’t mind publishing a post or elaborating on many
    of the subjects you write about here. Again, awesome
    weblog!

  23. Excellent weblog here! Additionally your site loads up very fast!
    What host are you using? Can I am getting your associate link
    for your host? I want my website loaded up as quickly as yours lol

  24. This design is wicked! You most certainly know how to keep a reader amused.
    Between your wit and your videos, I was almost moved to start my own blog (well, almost…HaHa!) Excellent job.
    I really enjoyed what you had to say, and more than that, how you presented it.

    Too cool!

  25. Hey just wanted to give you a quick heads up and let
    you know a few of the pictures aren’t loading correctly.
    I’m not sure why but I think its a linking issue. I’ve tried it in two different internet browsers and
    both show the same results.

  27. I got this web page from my friend who shared with me concerning this web page and now this time I am visiting
    this site and reading very informative content at this place.

  28. When I initially commented I clicked the “Notify me when new comments are added” checkbox and now
    each time a comment is added I get four emails with
    the same comment. Is there any way you can remove people from that
    service? Thanks!

  29. I’ve been browsing online more than three hours today, yet I never found any interesting
    article like yours. It’s pretty worth enough for
    me. Personally, if all web owners and bloggers made good content as you did, the web will be much
    more useful than ever before.

  30. My brother suggested I might like this blog. He was
    totally right. This post truly made my day. You cann’t imagine simply how much time I had spent for this info!

    Thanks!

  31. Definitely believe that which you stated.
    Your favorite reason appeared to be on the net the easiest
    thing to be aware of. I say to you, I definitely get annoyed while people consider worries that they
    just do not know about. You managed to hit the nail upon the
    top and defined out the whole thing without having side-effects , people can take a signal.
    Will probably be back to get more. Thanks

  33. What i don’t realize is in fact how you are no longer really a lot more neatly-favored than you may be right now.
    You are very intelligent. You realize thus considerably in the
    case of this subject, made me personally consider it from a lot of numerous angles.
    Its like women and men don’t seem to be involved
    except it’s something to accomplish with Lady gaga! Your own stuffs nice.
    Always take care of it up!

  37. May I simply say what a relief to discover a person that actually
    understands what they’re discussing on the internet. You definitely
    know how to bring a problem to light and make it important.
    More people must check this out and understand this side of your story.

    I can’t believe you aren’t more popular since you definitely possess
    the gift.

  39. Excellent pieces. Keep writing such kind of information on your page.

    Im really impressed by it.
    Hey there, You have done an incredible job. I will certainly digg it and in my opinion suggest to my friends.
    I am sure they will be benefited from this web site.

  40. Hi, i feel that i noticed you visited my website thus i
    came to go back the prefer?.I’m trying to find
    things to enhance my site!I assume its ok to use some of your concepts!!

  42. When someone writes an article he/she maintains the thought of a user
    in his/her mind that how a user can be aware of it.
    Thus that’s why this article is perfect. Thanks!

  43. After going over a number of the blog posts on your web page, I truly like your
    way of writing a blog. I added it to my bookmark website list and will be checking
    back soon. Take a look at my website too and tell me
    your opinion.

  47. Today, I went to the beach 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
    placed 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 totally off topic but I had to tell someone!

Comments are closed.