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

  3. We’re a gaggle of volunteers and opening a brand new scheme in our community.
    Your website provided us with valuable information to work on. You have performed an impressive job
    and our whole neighborhood will likely be thankful to
    you.

  7. Hello there, I believe your site could possibly be having web browser compatibility problems.

    When I look at your website in Safari, it looks fine however, when opening in IE, it has some overlapping issues.
    I simply wanted to give you a quick heads up! Apart from that, excellent site!

  9. Hi! This is my first visit to your blog! We are a team of
    volunteers and starting a new initiative in a community in the same niche.

    Your blog provided us useful information to work
    on. You have done a wonderful job!

  10. Magnificent goods from you, man. I’ve understand
    your stuff previous to and you’re just too magnificent.
    I really like what you have acquired here, really 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
    can not wait to read far more from you. This is really a terrific
    website.

  18. My brother suggested I might like this blog. He was entirely right.
    This post truly made my day. You can not imagine just how much time I had spent for this information! Thanks!

  19. Attractive section of content. I just stumbled upon your weblog and in accession capital to assert that I get in fact
    enjoyed account your blog posts. Any way I’ll be subscribing to your augment and even I achievement you access consistently quickly.

  20. Hi there! I know this is kind of off topic but I was wondering if you knew where I could get a captcha plugin for
    my comment form? I’m using the same blog
    platform as yours and I’m having difficulty finding one?
    Thanks a lot!

  21. 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 fantastic info I was looking for
    this info for my mission.

  25. I loved as much as you will receive carried out right here.
    The sketch is attractive, your authored subject matter stylish.
    nonetheless, you command get got an edginess over that you wish be
    delivering the following. unwell unquestionably come more formerly again since exactly the same nearly
    a lot often inside case you shield this hike.

  26. Unquestionably believe that which you stated.
    Your favorite justification appeared to be on the internet the simplest factor to keep in mind of.
    I say to you, I definitely get irked even as other folks consider concerns that they just do not
    know about. You controlled to hit the nail upon the highest and outlined out the entire thing with
    no need side effect , other folks could take a signal.

    Will likely be again to get more. Thanks

  27. I blog frequently and I genuinely thank you for your information. This great article has really peaked my
    interest. I’m going to take a note of your site and keep checking for new details about once per
    week. I opted in for your Feed as well.

  28. Have you ever thought about writing an e-book or guest authoring on other sites?
    I have a blog centered on the same topics you discuss and would love to have you share some stories/information. I know my audience
    would value your work. If you’re even remotely interested, feel free to send me an e mail.

  29. What i don’t realize is in fact how you’re now not actually a lot more neatly-preferred than you may be now.
    You’re so intelligent. You realize therefore considerably when it comes to this matter,
    produced me for my part consider it from numerous varied angles.
    Its like women and men aren’t fascinated unless it’s one thing
    to do with Girl gaga! Your personal stuffs excellent.
    Always care for it up!

  31. I loved as much as you’ll receive carried out right here.
    The sketch is tasteful, your authored subject matter stylish.
    nonetheless, you command get bought an shakiness over that
    you wish be delivering the following. unwell unquestionably come more formerly again as exactly the same nearly
    a lot often inside case you shield this hike.

  34. My brother suggested I might like this website. He was totally right.
    This post actually made my day. You cann’t imagine just how
    much time I had spent for this info! Thanks!

  37. I blog often and I truly appreciate your information. This great article has
    truly peaked my interest. I will take a note of your site and keep checking
    for new details about once per week. I opted in for your RSS feed too.

  38. Thanks a lot for sharing this with all people you actually understand what
    you are speaking about! Bookmarked. Kindly additionally consult
    with my website =). We can have a hyperlink alternate agreement among us

  39. Hey! This is my first visit to your blog! We are a collection of volunteers and starting a new project in a community in the same niche.
    Your blog provided us beneficial information to work on. You have done a extraordinary job!

  42. It’s in point of fact a nice and helpful piece of info.
    I am happy that you simply shared this useful information with us.

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

  43. My family members all the time say that I am killing my time here
    at net, however I know I am getting familiarity daily by reading thes
    nice articles or reviews.

  49. This is the right website for everyone who would like to understand this topic.

    You realize a whole lot its almost hard to argue with you (not that
    I personally would want to…HaHa). You certainly put a
    new spin on a topic that’s been discussed for a long time.

    Great stuff, just excellent!

  50. This is a good tip especially to those new to the blogosphere.

    Brief but very precise information… Appreciate your sharing this one.

    A must read post!

Comments are closed.