“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. Its like you learn my mind! You seem to know a lot approximately this, such as
    you wrote the book in it or something. I feel that you
    could do with a few % to power the message house a bit, but instead of
    that, that is fantastic blog. A great read. I will definitely be back.

  2. I feel that is among the most vital info for me. And i am satisfied reading your article.
    However wanna observation on some basic things, The web site style is perfect, the articles is really excellent :
    D. Good task, cheers

  3. Hi there, 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 stop it, any plugin or anything you can suggest?

    I get so much lately it’s driving me crazy so any help is very much appreciated.

  4. Having read this I believed it was really enlightening.
    I appreciate you spending some time and effort to put this
    article together. I once again find myself spending a significant
    amount of time both reading and leaving comments. But so what, it was still worth it!

  5. 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 is rare to see a
    great blog like this one today.

  6. I’m not sure where you are getting your information, but great topic.
    I needs to spend some time learning much more or understanding more.
    Thanks for great information I was looking for this info for my mission.

  7. Howdy! Someone in my Facebook group shared this website with us
    so I came to check it out. I’m definitely loving the information. I’m book-marking and will be tweeting this to my followers!
    Outstanding blog and outstanding design.

  8. Thanks for the marvelous posting! I quite enjoyed reading it, you happen to be
    a great author. I will ensure that I bookmark your blog and will eventually come back
    at some point. I want to encourage you to continue your great
    job, have a nice weekend!

  9. Hello! I just wanted to ask if you ever have any problems with
    hackers? My last blog (wordpress) was hacked and I ended up
    losing many months of hard work due to no backup. Do you have any
    solutions to prevent hackers?

  10. Write more, thats all I have to say. Literally, it seems
    as though you relied on the video to make your point.
    You clearly know what youre talking about, why throw
    away your intelligence on just posting videos to your site when you could
    be giving us something informative to read?

  11. It’s appropriate time to make some plans for the future and it’s
    time to be happy. I have read this post and if I could
    I wish to suggest you few interesting things or suggestions.
    Maybe you could write next articles referring to this article.

    I desire to read even more things about it!

  12. I was suggested this blog by my cousin. I am no longer positive whether
    or not this publish is written by way of him as no
    one else recognise such precise approximately my difficulty.
    You’re wonderful! Thanks!

  13. That is a great tip particularly to those fresh to the blogosphere.
    Brief but very accurate info… Many thanks
    for sharing this one. A must read article!

  14. Does your website 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 website and I look forward to seeing it improve over time.

  15. This is very attention-grabbing, You are an excessively professional blogger.
    I’ve joined your rss feed and stay up for in search of extra
    of your fantastic post. Additionally, I’ve shared your site in my social networks

  16. I really love your site.. Very nice colors & theme. Did you develop this web site yourself?
    Please reply back as I’m hoping to create my own website and
    would like to learn where you got this from or what the theme is
    called. Appreciate it!

  17. Right here is the right web site for anybody who really
    wants to find out about this topic. You know a whole lot its almost
    tough to argue with you (not that I actually would want to…HaHa).
    You definitely put a new spin on a subject which has been written about for decades.
    Great stuff, just wonderful!

  18. It’s truly a great and useful piece of information. I’m satisfied that you simply
    shared this useful info with us. Please stay us up to date like this.
    Thank you for sharing.

  19. Hello I am so excited I found your webpage, I really found you
    by error, while I was researching on Google for something
    else, Nonetheless I am here now and would just like to say thank you
    for a tremendous post and a all round exciting blog (I also love
    the theme/design), I don’t have time to browse it all at the minute but I
    have saved it and also added in your RSS feeds, so when I have time I will be back
    to read more, Please do keep up the superb b.

  20. Hi, I do believe this is a great site. I stumbledupon it 😉 I will come back once again since I book-marked it.
    Money and freedom is the greatest way to change, may you be rich and
    continue to help other people.

  21. you are in reality a just right webmaster. The web site loading speed is incredible.
    It kind of feels that you are doing any distinctive trick.
    Furthermore, The contents are masterpiece. you’ve done a fantastic
    activity in this subject!

  22. Hi, i feel that i saw you visited my blog thus
    i got here to return the choose?.I am trying to to find issues to enhance my web site!I suppose its ok to use
    a few of your ideas!!

Comments are closed.