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 there to every body, it’s my first go to
    see of this weblog; this website contains remarkable and really
    excellent data in favor of visitors.

  2. Hi, I do believe this is a great website. I
    stumbledupon it 😉 I’m going to come back yet again since I
    book-marked it. Money and freedom is the greatest way to change, may you be rich and continue to guide
    others.

  9. Greetings from Carolina! I’m bored to tears at
    work so I decided to browse your site on my iphone during lunch break.
    I enjoy 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, wonderful blog!

  11. Thank you for any other informative site. Where else could I
    am getting that kind of information written in such a perfect
    approach? I’ve a undertaking that I am just now operating on, and I’ve
    been at the glance out for such information.

  13. A fascinating discussion is worth comment. I do believe that you ought to publish more on this subject matter, it may not be a taboo matter but usually people do not speak about such topics.

    To the next! Best wishes!!

  16. Hi there! Quick question that’s totally off topic. Do you know how to
    make your site mobile friendly? My blog looks weird when viewing
    from my iphone. I’m trying to find a theme or plugin that might
    be able to correct this issue. If you have any suggestions, please share.
    With thanks!

  19. I’m really impressed with your writing skills and also with
    the layout on your weblog. Is this a paid theme or did you modify it yourself?
    Either way keep up the nice quality writing, it’s rare to see a great blog
    like this one today.

  20. Hello! This is kind of off topic but I need some guidance from
    an established blog. Is it tough to set up your own blog?
    I’m not very techincal but I can figure things out pretty fast.
    I’m thinking about making my own but I’m not sure where to begin. Do you have any tips or suggestions?
    With thanks

  25. Hi there, There’s no doubt that your site could possibly be having internet browser compatibility problems.
    Whenever I look at your blog in Safari, it looks fine however, when opening in I.E., it has some overlapping issues.

    I simply wanted to provide you with a quick heads up!
    Besides that, great website!

  29. Undeniably consider that which you said. Your favourite reason seemed
    to be at the internet the easiest factor to take into accout of.
    I say to you, I definitely get irked whilst other folks think about concerns that
    they just don’t recognise about. You controlled to hit the nail upon the highest as well as defined
    out the entire thing without having side effect , folks can take a signal.
    Will likely be back to get more. Thanks

  32. It’s actually a great and useful piece of info. I am
    satisfied that you simply shared this helpful info with us.
    Please keep us informed like this. Thank you for sharing.

  35. A motivating discussion is worth comment. I do believe that you
    ought to write more about this subject, it may not be a taboo subject but usually folks don’t speak
    about these topics. To the next! Kind regards!!

  36. Its like you read my mind! You seem to know a lot about this, like you wrote the book in it
    or something. I think that you can do with a few pics to
    drive the message home a bit, but instead of that,
    this is fantastic blog. An excellent read. I’ll definitely be back.

  37. I will right away snatch your rss feed as I can not to find your e-mail subscription hyperlink or newsletter service.

    Do you’ve any? Kindly let me know so that I could subscribe.

    Thanks.

  38. Hmm it seems like your site ate my first comment (it was extremely long)
    so I guess I’ll just sum it up what I had written and say, I’m thoroughly enjoying your blog.
    I too am an aspiring blog writer but I’m still new to the whole thing.
    Do you have any helpful hints for newbie blog writers? I’d really appreciate it.

  41. When I initially commented I clicked the “Notify me when new comments are added” checkbox and now each time a comment is
    added I get three e-mails with the same comment. Is there any way you
    can remove people from that service? Thank you!

  42. Just want to say your article is as astonishing. The clarity
    in your put up is simply excellent and i could suppose you are a professional in this subject.
    Fine with your permission allow me to seize your feed to
    keep up to date with imminent post. Thank you a million and please continue the
    gratifying work.

  47. I blog quite often and I genuinely thank you for your information. Your article has truly peaked my interest.

    I’m going to book mark your blog and keep checking for new
    details about once per week. I opted in for your RSS feed as well.

  48. Hi, i think that i noticed you visited my site thus
    i got here to go back the want?.I am trying to find issues to
    enhance my website!I assume its good enough to use some
    of your ideas!!

  49. Great post. I was checking continuously this blog and I am
    impressed! Extremely helpful info specially the last part 🙂 I care
    for such information a lot. I was seeking this certain info for a very
    long time. Thank you and good luck.

  50. Hmm it looks like your blog 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 as well am an aspiring blog blogger but I’m still new to the whole thing.
    Do you have any tips and hints for novice blog writers?
    I’d really appreciate it.

Comments are closed.