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. Hello, i read your blog from time to time and i own a similar one
    and i was just wondering if you get a lot of spam comments?
    If so how do you protect against it, any plugin or anything you can advise?
    I get so much lately it’s driving me mad so any help is very much appreciated.

  3. Generally I do not read post on blogs, but I would like to
    say that this write-up very pressured me to check out and do so!

    Your writing style has been amazed me. Thanks, quite nice post.

  4. Its like you read my mind! You seem to know a lot about this, like you wrote the book in it or something.
    I think that you could do with a few pics to drive the message home a bit, but other than that, this is excellent blog.
    A great read. I will certainly be back.

  11. I’m very happy to discover this great site. I want to
    to thank you for your time for this wonderful read!!

    I definitely liked every bit of it and i also have you bookmarked to see new information in your site.

  14. The other day, while I was at work, my cousin stole
    my iPad and tested to see if it can survive a 40 foot drop, just so she can be
    a youtube sensation. My iPad is now broken and she has 83 views.

    I know this is entirely off topic but I had to share it with someone!

  15. Hmm it appears like your site ate my first comment (it was super long) so I guess I’ll just
    sum it up what I wrote and say, I’m thoroughly enjoying your blog.
    I too am an aspiring blog writer but I’m still new to the whole thing.
    Do you have any helpful hints for newbie blog writers?
    I’d certainly appreciate it.

  17. Hello would you mind stating which blog platform you’re working with?
    I’m looking to start my own blog in the near
    future but I’m having a tough time making a decision between BlogEngine/Wordpress/B2evolution and Drupal.
    The reason I ask is because your design seems different then most blogs and I’m
    looking for something unique. P.S My apologies for getting off-topic but I had to
    ask!

  19. Howdy I am so excited I found your weblog, I really found you by mistake, while I was researching on Yahoo
    for something else, Regardless I am here now and would just like to say cheers
    for a fantastic post and a all round enjoyable blog
    (I also love the theme/design), I don’t have
    time to go through it all at the moment but I have book-marked
    it and also added in your RSS feeds, so when I have time I will be
    back to read a great deal more, Please do keep up the great job.

  21. Wonderful blog! I found it while browsing on Yahoo News.
    Do you have any tips on how to get listed in Yahoo News?

    I’ve been trying for a while but I never seem to
    get there! Thanks

  22. I love your blog.. very nice colors & theme. Did you make this website
    yourself or did you hire someone to do it for you? Plz answer back
    as I’m looking to design my own blog and would like to find out where
    u got this from. thanks

  24. Thank you, I have just been looking for information about this subject for a while and yours is the
    greatest I have found out till now. However, what about
    the conclusion? Are you positive concerning the supply?

  25. I’m curious to find out what blog platform you’re utilizing?
    I’m experiencing some minor security problems
    with my latest blog and I’d like to find something more risk-free.

    Do you have any suggestions?

  26. I am extremely impressed with your writing skills and also with the layout on your
    blog. Is this a paid theme or did you modify
    it yourself? Either way keep up the excellent quality writing, it’s rare
    to see a great blog like this one today.

  29. Does your blog have a contact page? I’m having problems locating it but, I’d like to send you an e-mail.
    I’ve got some suggestions for your blog you might be interested in hearing.
    Either way, great website and I look forward to seeing it
    grow over time.

  30. Simply wish to say your article is as astonishing.

    The clearness in your post is simply nice and i could assume you are an expert
    on this subject. Fine with your permission let me to grab
    your feed to keep up to date with forthcoming post. Thanks a
    million and please keep up the enjoyable work.

  32. You really make it seem really easy with your presentation however I
    to find this matter to be actually one thing
    that I believe I might by no means understand.
    It kind of feels too complicated and extremely vast for me.
    I’m looking ahead on your next submit, I will attempt to
    get the hang of it!

  35. Hi, I do believe this is an excellent site. I stumbledupon it 😉 I
    am going to return once again since I bookmarked it. Money and freedom is the greatest way to change, may
    you be rich and continue to guide other people.

  38. Definitely believe that which you said. Your favorite justification appeared to be
    on the web the easiest thing to be aware of.
    I say to you, I certainly get annoyed while people
    consider worries that they just don’t know about.
    You managed to hit the nail upon the top as well as defined out the whole
    thing without having side effect , people could take a signal.

    Will probably be back to get more. Thanks

  40. First of all I would like to say excellent blog!
    I had a quick question that I’d like to ask if you don’t
    mind. I was interested to find out how you center yourself and clear your head prior to writing.
    I’ve had a tough time clearing my thoughts in getting my ideas out
    there. I truly do take pleasure in writing however it just seems like the first
    10 to 15 minutes are usually lost just trying to figure out how
    to begin. Any suggestions or tips? Appreciate
    it!

  42. Thanks a lot for sharing this with all folks you really recognise
    what you’re speaking about! Bookmarked. Please additionally
    visit my site =). We will have a link alternate arrangement among us

  43. It’s the best time to make some plans for the future and
    it’s time to be happy. I’ve read this post and if I could
    I wish to suggest you some interesting things or tips.
    Perhaps you can write next articles referring to
    this article. I wish to read even more things about it!

  45. I am really loving the theme/design of your
    website. Do you ever run into any browser compatibility issues?
    A couple of my blog visitors have complained about my blog not operating correctly in Explorer but looks great in Firefox.

    Do you have any tips to help fix this problem?

  47. Hiya very cool website!! Man .. Excellent ..
    Wonderful .. I will bookmark your website and take the
    feeds additionally? I’m satisfied to seek out a lot of helpful info right here within the publish, we need work out more techniques in this regard, thank you for sharing.

    . . . . .

Comments are closed.