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. Hello would you mind stating which blog platform you’re using?
    I’m looking to start my own blog soon but I’m having a tough time choosing between BlogEngine/Wordpress/B2evolution and Drupal.
    The reason I ask is because your design 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!

  4. Terrific article! This is the type of information that are supposed to be
    shared across the internet. Disgrace on the seek engines
    for not positioning this publish upper! Come on over and
    visit my web site . Thank you =)

  5. Hello, Neat post. There’s an issue together with your site in internet explorer, would check this?
    IE still is the marketplace chief and a good element of other people will omit
    your great writing due to this problem.

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

  12. Hey I know this is off topic but I was wondering if you knew of any widgets I
    could add to my blog that automatically tweet my newest twitter updates.
    I’ve been looking for a plug-in like this for quite some time and was hoping maybe you
    would have some experience with something like this.

    Please let me know if you run into anything. I truly enjoy reading your blog and
    I look forward to your new updates.

  15. Good day I am so grateful I found your blog page, I really found
    you by error, while I was looking on Digg for something else,
    Nonetheless I am here now and would just like to say kudos for a incredible post and a all
    round thrilling blog (I also love the theme/design), I don’t have time to read it all
    at the moment but I have bookmarked it and also included your
    RSS feeds, so when I have time I will be back to read a great deal more, Please do keep up
    the awesome work.

  16. I believe what you composed was actually very reasonable.
    However, what about this? suppose you typed a catchier post title?
    I am not saying your information is not good., but what if you added a post title that makes people desire more?
    I mean “Plain Vanilla” Angel Structure –
    Phil Strazzulla's Blog is kinda plain. You should look at Yahoo’s home page and note how they write
    article titles to get viewers to click. You might try adding a video or a pic or two to grab readers excited about what you’ve written. Just
    my opinion, it could bring your posts a little
    bit more interesting.

  17. Have you ever considered publishing an e-book or guest authoring on other blogs?

    I have a blog based 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 shoot me an e mail.

  20. Excellent goods from you, man. I have take note your stuff previous to and you are simply too magnificent.
    I really like what you’ve got here, certainly like what you are stating and the best way wherein you assert it.
    You make it entertaining and you still care for to keep it smart.

    I can’t wait to read much more from you. This is actually a wonderful site.

  23. Wonderful beat ! I would like to apprentice even as you amend your site, how could i subscribe for a
    weblog site? The account helped me a appropriate deal.

    I had been tiny bit familiar of this your broadcast provided
    brilliant transparent concept

  26. I don’t even know how I ended up here, but I thought this post was good.
    I don’t know who you are but certainly you’re going to a famous blogger if
    you are not already 😉 Cheers!

  28. Whats up this is kind of 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 knowledge so I wanted to get advice
    from someone with experience. Any help would be enormously appreciated!

  29. Greetings from Carolina! I’m bored at work so I decided to browse your blog on my iphone during lunch break.
    I love the information you present here and can’t wait to take a look when I get home.
    I’m amazed at how fast your blog loaded on my cell phone ..
    I’m not even using WIFI, just 3G .. Anyways, amazing blog!

  32. I blog frequently and I seriously thank you
    for your information. The article has really peaked my interest.
    I’m going to take a note of your website and keep checking for new information about once per week.
    I subscribed to your Feed as well.

  34. Hello! I just wanted to ask if you ever have any trouble with hackers?
    My last blog (wordpress) was hacked and I ended up losing a few
    months of hard work due to no data backup. Do you have any methods to prevent hackers?

  36. You actually make it seem really easy along with your presentation however I in finding this topic to be
    really one thing which I feel I might by no means understand.
    It sort of feels too complex and very broad for me.
    I am taking a look ahead in your next post, I’ll try to
    get the hang of it!

  37. I’m curious to find out what blog system you’re using?
    I’m experiencing some minor security problems with my latest website and I would like to find something more safe.
    Do you have any recommendations?

  38. I was wondering if you ever thought of changing the page layout of your blog?
    Its very well written; I love what youve got to say.

    But maybe you could a little more in the way of content
    so people could connect with it better. Youve got an awful lot of text for only having 1 or
    2 images. Maybe you could space it out better?

  46. Have you ever thought about adding a little bit more than just your articles?
    I mean, what you say is valuable and everything. But imagine if you
    added some great visuals or videos to give your posts
    more, “pop”! Your content is excellent but with pics and clips,
    this website could certainly be one of the most beneficial in its
    niche. Terrific blog!

  47. Hello, 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 comments?
    If so how do you reduce it, any plugin or anything you can suggest?
    I get so much lately it’s driving me mad so any help is very much appreciated.

  48. We’re a group of volunteers and opening a new scheme in our community.
    Your website offered us with useful information to work on. You have
    performed a formidable job and our entire group might be grateful to you.

Comments are closed.