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”

  2. It is perfect time to make some plans for the long run and it’s time to be happy.
    I have learn this submit and if I may I desire to suggest you few attention-grabbing things or tips.
    Maybe you can write next articles referring to this article.

    I desire to read even more things about it!

  3. May I simply say what a comfort to find somebody who
    actually knows what they are talking about over the internet.
    You definitely know how to bring an issue to light and make it important.
    A lot more people should look at this and understand this side of the story.
    I was surprised you are not more popular because you definitely have the gift.

  5. Hey There. I found your blog using msn. This is a really well written article.
    I will be sure to bookmark it and come back to read more
    of your useful information. Thanks for the post. I’ll definitely return.

  6. I’m not sure where you are getting your info, but good topic.
    I needs to spend some time learning much more or understanding more.
    Thanks for great information I was looking for this info for
    my mission.

  7. Great goods from you, man. I have understand your stuff previous to
    and you’re just too great. I actually like what you’ve acquired here, certainly like
    what you’re saying and the way in which you say it.
    You make it enjoyable and you still take care of to keep it wise.
    I cant wait to read much more from you. This is actually a terrific website.

  8. I have learn a few just right stuff here. Definitely value bookmarking for revisiting.

    I surprise how much effort you place to make any such wonderful informative website.

  10. Hey there! This is my first comment here so I just wanted to give
    a quick shout out and tell you I truly enjoy reading through your posts.
    Can you recommend any other blogs/websites/forums that cover the same topics?
    Thanks a lot!

  12. This design is wicked! You obviously 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!) Great job. I really enjoyed what
    you had to say, and more than that, how you presented it.

    Too cool!

  15. Having read this I believed it was extremely informative.
    I appreciate you spending some time and effort to put
    this information together. I once again find myself personally spending a
    lot of time both reading and posting comments.

    But so what, it was still worthwhile!

  16. Hey there! I understand this is kind of off-topic but I had to ask.
    Does running a well-established blog such as yours take a massive amount work?
    I am completely new to operating a blog however I do write in my diary on a daily basis.
    I’d like to start a blog so I can easily share my personal experience and
    thoughts online. Please let me know if you have any kind of recommendations or tips for new aspiring bloggers.
    Thankyou!

  19. Write more, thats all I have to say. Literally, it seems as though you relied on the
    video to make your point. You clearly know what
    youre talking about, why throw away your intelligence on just posting
    videos to your blog when you could be giving us something informative to
    read?

  21. Hi there would you mind stating which blog platform you’re using?
    I’m going to start my own blog in the near future but I’m
    having a difficult time choosing between BlogEngine/Wordpress/B2evolution and Drupal.

    The reason I ask is because your layout 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!

  22. I was recommended this web site by means of my cousin. I’m not positive whether or not this put up is written by him as no one else recognise such special approximately my problem.
    You’re wonderful! Thanks!

  24. Wow, marvelous weblog layout! How lengthy have you ever been blogging for?
    you make running a blog glance easy. The total glance
    of your web site is great, let alone the content material!

  25. You really make it appear so easy with your presentation however I find this matter to be actually something which I believe I might by no
    means understand. It sort of feels too complex and very vast for me.
    I’m taking a look forward for your next publish, I’ll try
    to get the grasp of it!

  29. Nice post. I was checking continuously this blog and I am impressed!

    Extremely useful info particularly the last part 🙂 I care for
    such information a lot. I was seeking this particular info for a long time.
    Thank you and good luck.

  30. Good day! This is kind of off topic but I
    need some advice from an established blog. Is it very hard to set up your own blog?
    I’m not very techincal but I can figure things out pretty fast.

    I’m thinking about making my own but I’m not sure where to begin. Do you have any tips or suggestions?
    Many thanks

  31. When I originally commented I appear to have clicked the -Notify me when new comments are added- checkbox and from now on every time a comment is added
    I receive 4 emails with the same comment. Perhaps there is an easy method
    you can remove me from that service? Thanks!

  33. We are a group of volunteers and opening a new scheme in our
    community. Your web site offered us with valuable info to work
    on. You’ve done an impressive job and our entire community will be
    grateful to you.

  34. Yesterday, while I was at work, my sister stole my apple ipad and tested to see
    if it can survive a twenty five foot drop, just so she can be
    a youtube sensation. My apple ipad is now destroyed and she has 83 views.
    I know this is entirely off topic but I had to
    share it with someone!

  36. I am really impressed with your writing skills and also with the layout on your blog.
    Is this a paid theme or did you modify it yourself?
    Anyway keep up the nice quality writing, it is rare to see a great blog like this one nowadays.

  37. I do not know whether it’s just me or if perhaps everyone else experiencing problems with your blog.

    It appears as if some of the written text in your content are
    running off the screen. Can somebody else please comment and
    let me know if this is happening to them too? This may be a issue with my internet browser because I’ve had this happen before.
    Thanks

  38. Thank you, I have just been searching for information about this topic for
    a while and yours is the greatest I’ve discovered till now.
    However, what concerning the bottom line? Are you positive concerning the
    supply?

  39. I’m not that much of a online reader to be honest but your sites really nice, keep
    it up! I’ll go ahead and bookmark your website to come back later.
    Cheers

  40. I’m no longer certain where you’re getting your
    info, however great topic. I needs to spend some time studying much more or figuring out more.

    Thank you for excellent info I used to be looking for this info for my mission.

  43. First off I want to say great blog! I had a quick question in which I’d like to ask if you don’t mind.
    I was curious to know how you center yourself and clear your
    thoughts before writing. I have had a difficult time clearing my
    mind in getting my thoughts out. I truly do take pleasure in writing
    but it just seems like the first 10 to 15 minutes are lost simply just
    trying to figure out how to begin. Any recommendations or hints?
    Kudos!

  45. Hey there just wanted to give you a quick heads up and let you know a few of the images aren’t loading properly.

    I’m not sure why but I think its a linking issue. I’ve tried it in two different browsers and both show the same outcome.

  49. Howdy! Quick question that’s totally off topic.
    Do you know how to make your site mobile friendly? My weblog looks weird when viewing from my iphone 4.
    I’m trying to find a theme or plugin that might be able to resolve this issue.
    If you have any recommendations, please share. Many thanks!

Comments are closed.