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”

  5. You are so cool! I do not suppose I’ve truly read something like
    this before. So great to find another person with some genuine thoughts
    on this issue. Really.. thank you for starting this up. This site is one thing that’s needed on the internet,
    someone with some originality!

  6. Great blog! Is your theme custom made or did you download it from somewhere?
    A theme like yours with a few simple tweeks would really make my blog jump out.
    Please let me know where you got your theme. Cheers

  7. My partner and I stumbled over here coming from a different website and thought I
    may as well check things out. I like what I see so now i’m following you.
    Look forward to looking at your web page repeatedly.

  9. Hi, 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 feedback? If so how do you reduce it,
    any plugin or anything you can recommend? I get so much lately it’s driving me mad so any
    help is very much appreciated.

  13. Heya 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 experience so
    I wanted to get guidance from someone with experience.
    Any help would be enormously appreciated!

  14. hello!,I love your writing very so much! percentage we keep up a correspondence more approximately your article on AOL?
    I require an expert in this area to unravel my problem.
    May be that is you! Taking a look forward to see you.

  18. I know this if off topic but I’m looking into starting my own weblog and
    was curious what all is needed to get set up? I’m assuming having a blog like yours would
    cost a pretty penny? I’m not very web savvy so I’m not 100% certain. Any suggestions or advice would
    be greatly appreciated. Thanks

  19. You actually make it seem so easy with your presentation however I to find this
    topic to be really one thing which I feel
    I would never understand. It kind of feels too complex and
    very extensive for me. I’m having a look forward to your
    next publish, I will attempt to get the dangle of it!

  22. Please let me know if you’re looking for a author for your blog.
    You have some really good posts and I think I would be a good asset.
    If you ever want to take some of the load off, I’d really like
    to write some articles for your blog in exchange for a link back to mine.
    Please shoot me an email if interested. Thanks!

  28. Fantastic beat ! I would like to apprentice while you amend your web site, how can i subscribe for a blog site?

    The account aided me a acceptable deal. I had been tiny bit acquainted of this your broadcast provided bright clear concept

  29. 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 tough time choosing between BlogEngine/Wordpress/B2evolution and Drupal.
    The reason I ask is because your design and style seems different then most blogs and
    I’m looking for something completely unique.

    P.S My apologies for getting off-topic but I had to ask!

  30. Pretty section of content. I simply stumbled upon your web site and in accession capital to say that I get in fact loved account your blog posts.
    Any way I will be subscribing in your augment or even I fulfillment you
    get right of entry to constantly rapidly.

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

  33. My developer is trying to convince me to move to
    .net from PHP. I have always disliked the idea because of the costs.

    But he’s tryiong none the less. I’ve been using WordPress on a variety of websites for about a
    year and am worried about switching to another platform.
    I have heard excellent things about blogengine.net.
    Is there a way I can transfer all my wordpress content into
    it? Any kind of help would be greatly appreciated!

  34. Does your blog have a contact page? I’m having a tough time locating it but, I’d like to send you an email.
    I’ve got some suggestions for your blog you might be
    interested in hearing. Either way, great blog and I look forward to
    seeing it expand over time.

  38. Its such as you learn my mind! You appear to understand
    a lot approximately this, such as you wrote the book in it or
    something. I believe that you can do with a few p.c.

    to drive the message home a little bit, but instead of that,
    this is fantastic blog. An excellent read. I’ll definitely be back.

  40. Normally I do not read article on blogs, however I would like to say that this write-up very forced me to try and do it!
    Your writing style has been surprised me. Thanks, quite nice
    article.

  41. Hmm it appears like your website 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 as well am an aspiring blog blogger but I’m
    still new to the whole thing. Do you have any
    points for newbie blog writers? I’d definitely appreciate it.

  42. My spouse and I stumbled over here by a different page and thought
    I might as well check things out. I like what I see so i
    am just following you. Look forward to finding out about your
    web page for a second time.

  43. Hmm it appears like your site ate my first comment (it was extremely 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 everything.

    Do you have any helpful hints for beginner blog writers? I’d really appreciate it.

  45. 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 have done an impressive job and our whole community will be grateful to you.

  47. Pretty nice post. I just stumbled upon your blog and wanted to say that I’ve really enjoyed browsing
    your blog posts. After all I will be subscribing to your rss feed and I hope you write again soon!

  50. My programmer is trying to persuade 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 a variety of websites for about a year and
    am concerned about switching to another platform. I have heard very good things about
    blogengine.net. Is there a way I can import all my wordpress posts into it?
    Any kind of help would be really appreciated!

Comments are closed.