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. 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 enlightening to read?

  2. Howdy! Do you know if they make any plugins to assist with Search Engine Optimization? I’m trying
    to get my blog to rank for some targeted keywords but I’m not seeing very good gains.

    If you know of any please share. Appreciate it!

  4. Fantastic blog you have here but I was curious if you knew of any user discussion forums that cover the same topics talked about in this
    article? I’d really like to be a part of group where I can get feed-back from other knowledgeable people that share the same interest.

    If you have any recommendations, please let me know. Thanks!

  5. After I originally left a comment I seem to have clicked the -Notify me
    when new comments are added- checkbox and now every time a
    comment is added I recieve 4 emails with the exact same comment.

    There has to be an easy method you are able to remove me from that service?
    Appreciate it!

  6. Woah! I’m really digging 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 superb usability and appearance.
    I must say that you’ve done a awesome job with this.
    Also, the blog loads extremely quick for me on Chrome.

    Exceptional Blog!

  8. Howdy! This article couldn’t be written much better!

    Looking at this article reminds me of my previous
    roommate! He always kept preaching about this. I am going to send this post
    to him. Fairly certain he will have a great read.
    Thanks for sharing!

  9. Oh my goodness! Awesome article dude! Many thanks, However I am experiencing issues with your
    RSS. I don’t understand the reason why I can’t join it.
    Is there anybody having similar RSS problems?

    Anyone that knows the solution can you kindly respond?
    Thanks!!

  11. Howdy! I could have sworn I’ve been to this website
    before but after going through many of the posts I realized it’s new to me.
    Regardless, I’m definitely happy I discovered it and I’ll be bookmarking it and checking back
    regularly!

  12. Excellent blog! Do you have any helpful hints for aspiring writers?
    I’m hoping to start my own site soon but I’m a little lost on everything.
    Would you propose starting with a free platform like WordPress
    or go for a paid option? There are so many options out there that I’m
    totally overwhelmed .. Any recommendations?
    Appreciate it!

  14. Hello very cool web site!! Guy .. Beautiful ..
    Wonderful .. I will bookmark your blog and take the feeds also?
    I’m satisfied to seek out so many useful information here in the post,
    we need work out more techniques in this regard, thank you
    for sharing. . . . . .

  17. We’re a bunch of volunteers and opening a
    brand new scheme in our community. Your site offered us with useful information to work on. You have performed a formidable job and our entire group might
    be grateful to you.

  18. This design is incredible! You definitely know how to keep
    a reader entertained. 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!

  19. What i do not understood is if truth be told how you’re now
    not actually much more smartly-favored than you may be right now.
    You’re so intelligent. You recognize thus significantly in relation to this topic, made me personally imagine it from so
    many numerous angles. Its like women and men aren’t involved unless it’s something to accomplish with Woman gaga!
    Your own stuffs nice. At all times take care of it up!

  26. hi!,I like your writing so so much! proportion we
    keep up a correspondence more about your article on AOL?
    I require an expert on this area to solve my problem.

    May be that is you! Looking ahead to look you.

  29. Have you ever thought about publishing an e-book or guest authoring on other blogs?
    I have a blog based upon on the same ideas you discuss and would
    really like 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 e-mail.

  32. This is very interesting, You are a very skilled blogger.
    I’ve joined your feed and look forward to seeking more of your great post.
    Also, I’ve shared your site in my social networks!

  34. Wonderful blog you have here but I was wondering if you knew of any user discussion forums that cover the same topics talked about in this article?
    I’d really like to be a part of community where I can get suggestions from other knowledgeable
    individuals that share the same interest. If you have any recommendations,
    please let me know. Cheers!

  36. I love your blog.. very nice colors & theme. Did you design this
    website yourself or did you hire someone to do it
    for you? Plz respond as I’m looking to construct my
    own blog and would like to know where u got this from. appreciate it

  38. Definitely believe that which you stated. Your favorite justification appeared to be on the net the simplest thing to be aware of.
    I say to you, I definitely get annoyed while people consider 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 could take a signal.

    Will likely be back to get more. Thanks

  39. My developer 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 numerous websites for about a year and am anxious about switching to another platform.

    I have heard very good things about blogengine.net. Is there a way I can import all my wordpress content
    into it? Any kind of help would be greatly appreciated!

  40. An impressive share! I have just forwarded this onto a friend who had
    been doing a little research on this. And he
    actually bought me dinner due to the fact that I discovered
    it for him… lol. So let me reword this…. Thanks for the meal!!

    But yeah, thanks for spending time to discuss this matter here on your blog.

  42. 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
    blog when you could be giving us something enlightening to
    read?

  44. Simply wish to say your article is as astounding. The clearness in your post is simply nice and i could assume you are an expert on this subject.
    Fine with your permission allow me to grab your feed to keep up to date with forthcoming post.

    Thanks a million and please keep up the rewarding work.

  50. Hello this is somewhat 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 knowledge so I wanted to
    get guidance from someone with experience. Any help
    would be greatly appreciated!

Comments are closed.