“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. Currently it appears like Movable Type is the top
    blogging platform out there right now. (from what I’ve read) Is that what you’re using on your blog?

  2. Good day! I know this is kinda off topic nevertheless I’d figured I’d ask.
    Would you be interested in exchanging links or maybe guest
    authoring a blog article or vice-versa? My website covers a lot of the same subjects
    as yours and I feel we could greatly benefit from each other.
    If you are interested feel free to shoot me an e-mail.
    I look forward to hearing from you! Awesome blog by the way!

  3. Your style is very unique compared to other people I’ve read stuff from.
    I appreciate you for posting when you have the opportunity, Guess
    I’ll just book mark this web site.

  4. I got this web site from my friend who told me regarding
    this site and now this time I am visiting this web page and reading very informative content here.

  5. I must thank you for the efforts you have put in penning this site.
    I’m hoping to view the same high-grade blog posts from
    you later on as well. In truth, your creative writing abilities has inspired me to get my very own website now 😉

  6. Right here is the perfect blog for anybody who hopes to understand this topic.
    You know so much its almost tough to argue with you (not that I actually will need to…HaHa).
    You certainly put a brand new spin on a subject that has been written about for decades.

    Great stuff, just excellent!

  7. Hi there, I found your website via Google even as searching
    for a similar subject, your site came up, it appears good.
    I’ve bookmarked it in my google bookmarks.
    Hello there, simply changed into alert to your weblog
    thru Google, and located that it’s really informative.
    I am going to be careful for brussels. I’ll be grateful in the
    event you continue this in future. Lots of other
    people might be benefited from your writing.
    Cheers!

  8. Hello there! I could have sworn I’ve been to this web site before but after browsing
    through a few of the posts I realized it’s new to me.
    Regardless, I’m certainly happy I stumbled upon it and I’ll
    be bookmarking it and checking back often!

  9. Hey there fantastic blog! Does running a blog such as this require a
    large amount of work? I’ve very little expertise in computer programming however
    I was hoping to start my own blog in the near future. Anyway,
    if you have any suggestions or techniques for new blog owners please share.
    I understand this is off topic but I just wanted to ask.
    Thank you!

  10. Terrific article! This is the kind of info that are meant to be
    shared across the internet. Disgrace on the seek
    engines for no longer positioning this put up higher!
    Come on over and consult with my site . Thank you =)

  11. I just like the valuable info you provide in your articles.
    I’ll bookmark your blog and take a look at again right here regularly.
    I am fairly certain I will be informed a lot of new stuff proper here!
    Best of luck for the next!

  12. Hello! This is my 1st comment here so I just wanted to give a quick shout out and say I
    genuinely enjoy reading your blog posts. Can you suggest any
    other blogs/websites/forums that cover the same subjects?
    Thanks for your time!

  13. Great goods from you, man. I have be mindful your stuff previous to and you are
    just extremely fantastic. I actually like what you’ve acquired here, certainly
    like what you’re stating and the way by which you say it.
    You are making it entertaining and you continue to take care of to keep it
    wise. I can not wait to read far more from you.
    This is actually a wonderful website.

  14. I am now not positive the place you are getting your info, but great topic.
    I must spend a while finding out more or understanding
    more. Thanks for magnificent information I used to be in search
    of this information for my mission.

  15. I’m curious to find out what blog system you happen to be utilizing?
    I’m experiencing some minor security problems with my latest blog and I’d like to find something more safeguarded.
    Do you have any suggestions?

  16. Fantastic website you have here but I was wondering if you
    knew of any forums that cover the same topics talked about here?
    I’d really like to be a part of community where I can get responses from other knowledgeable people that share the same interest.

    If you have any suggestions, please let me know. Thank you!

  17. Hi! I just wanted to ask if you ever have any problems with hackers?

    My last blog (wordpress) was hacked and I ended up losing
    several weeks of hard work due to no backup. Do you have any solutions to stop hackers?

  18. Hello, Neat post. There is an issue along with your site in web explorer, might
    test this? IE nonetheless is the marketplace chief and a large
    part of other people will pass over your fantastic writing due to this problem.

  19. Good day! I could have sworn I’ve been to this website before
    but after checking through some of the post I realized it’s new to me.
    Anyhow, I’m definitely delighted I found it and
    I’ll be bookmarking and checking back often!

  20. 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 got an nervousness over that you wish
    be delivering the following. unwell unquestionably come further formerly again since exactly the same nearly a
    lot often inside case you shield this increase.

  21. Woah! I’m really digging the template/theme
    of this website. It’s simple, yet effective.

    A lot of times it’s tough to get that “perfect balance” between superb usability and visual
    appeal. I must say you’ve done a awesome job with this.
    In addition, the blog loads super quick for me on Safari.
    Exceptional Blog!

  22. Thanks for every other informative site. The place else could I get that type of information written in such an ideal manner?
    I have a undertaking that I’m simply now running on, and I’ve been on the look out for such information.

  23. Thank you, I’ve recently been looking for information about this topic for a while and
    yours is the greatest I’ve came upon so far. However,
    what concerning the bottom line? Are you certain about the
    source?

  24. When someone writes an post he/she maintains the plan of a user
    in his/her brain that how a user can understand it.
    So that’s why this paragraph is perfect. Thanks!

  25. 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 edginess over that you wish be delivering the following.
    unwell unquestionably come more formerly again since exactly the same nearly
    very often inside case you shield this hike.

Comments are closed.