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. Hi, I think your blog might be having browser compatibility issues.
    When I look at your blog in Chrome, it looks fine but
    when opening in Internet Explorer, it has some overlapping.
    I just wanted to give you a quick heads up! Other then that, terrific blog!

  2. Just wish to say your article is as astounding.
    The clearness in your post is just nice and i could assume you are an expert on this subject.
    Fine with your permission let me to grab your RSS feed to keep up to date with forthcoming post.
    Thanks a million and please carry on the gratifying work.

  5. It’s actually a cool and helpful piece of information.
    I am glad that you just shared this useful information with us.
    Please keep us up to date like this. Thanks for sharing.

  6. Fantastic beat ! I would like to apprentice while you amend your website, how could i subscribe for a blog site?

    The account helped me a appropriate deal. I had
    been tiny bit acquainted of this your broadcast
    provided bright clear idea

  10. Aw, this was an incredibly good post. Spending some time and actual effort to generate a good article…
    but what can I say… I put things off a lot and don’t seem to get anything done.

  12. Today, I went to the beachfront with my kids.
    I found a sea shell and gave it to my 4 year old daughter and said “You can hear the ocean if you put this to your ear.” She
    placed the shell to her ear and screamed. There was a hermit crab inside
    and it pinched her ear. She never wants to go back! LoL I know this is completely off topic but I
    had to tell someone!

  16. Fantastic items from you, man. I’ve take note your stuff previous to and you are just too
    great. I really like what you have obtained right
    here, really like what you are stating and the best way during which you say it.

    You make it enjoyable and you still take care of to stay it wise.

    I cant wait to read much more from you. That is actually a wonderful site.

  18. Hi there, I discovered your web site by means of Google while searching for a comparable subject, your website came up,
    it looks great. I have bookmarked it in my google bookmarks.

    Hi there, simply become alert to your blog through
    Google, and found that it’s really informative. I’m going to watch out for brussels.
    I’ll be grateful when you continue this in future. Numerous other folks will be benefited
    out of your writing. Cheers!

  25. Pretty section of content. I just stumbled upon your weblog and in accession capital to assert that
    I get actually enjoyed account your blog posts. Any way I will be subscribing to your augment and even I achievement you access consistently
    quickly.

  26. I absolutely love your blog.. Pleasant colors & theme.
    Did you build this site yourself? Please reply back as
    I’m wanting to create my own website and would love
    to learn where you got this from or exactly what the theme is called.
    Many thanks!

  28. I just couldn’t depart your web site prior to suggesting that I
    extremely enjoyed the usual information a person supply for your visitors?

    Is going to be again often to inspect new posts

  32. Thanks for your personal marvelous posting! I seriously enjoyed reading it, you can be a great author.
    I will make sure to bookmark your blog and definitely will come back later
    in life. I want to encourage you to definitely continue your great writing,
    have a nice holiday weekend!

  33. This design is wicked! You definitely know how to keep a reader entertained.

    Between your wit and your videos, I was almost moved to start my own blog (well,
    almost…HaHa!) Fantastic job. I really loved what you had
    to say, and more than that, how you presented it. Too cool!

  43. You really make it seem so easy with your presentation but I find this matter to be actually something that
    I think I would never understand. It seems too complex and extremely broad for me.

    I am looking forward for your next post, I’ll try to get the hang of
    it!

  44. Whoa! This blog looks just like my old one! It’s on a entirely different topic but it has pretty much the same layout and design. Excellent choice of colors!

  49. I’d like to thank you for the efforts you’ve put in penning this site.
    I am hoping to view the same high-grade blog posts from you
    later on as well. In truth, your creative writing abilities has motivated me to get my own,
    personal website now 😉

Comments are closed.