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. Hey there just wanted to give you a quick heads up. The words in your content seem to be running off
    the screen in Safari. I’m not sure if this is a format issue or something to do with internet browser compatibility but I figured I’d post
    to let you know. The design look great though! Hope you get the issue
    solved soon. Many thanks

  2. Do you have a spam problem on this site; I also am a blogger, and
    I was curious about your situation; we have developed some nice practices
    and we are looking to swap methods with other folks, be
    sure to shoot me an e-mail if interested.

  4. When I initially commented I seem to have clicked the -Notify me when new
    comments are added- checkbox and from now on every time a
    comment is added I receive four emails with the exact same comment.
    Is there a means you can remove me from that service?
    Cheers!

  6. My developer is trying to convince me to move to .net from PHP.
    I have always disliked the idea because of the costs.
    But he’s tryiong none the less. I’ve been using WordPress on a variety of websites for about a
    year and am worried about switching to another platform. I have heard very good things about blogengine.net.
    Is there a way I can import all my wordpress posts into it?

    Any kind of help would be greatly appreciated!

  7. Hey there! Someone in my Myspace group shared this website with
    us so I came to look it over. I’m definitely enjoying the information. I’m book-marking and will be tweeting this to my followers!
    Excellent blog and excellent design.

  8. Every weekend i used to go to see this web site, because i want enjoyment, for the reason that
    this this site conations actually fastidious funny stuff too.

  9. Hello! I could have sworn I’ve visited this website before but after going through a few of the articles I
    realized it’s new to me. Nonetheless, I’m certainly happy I found it
    and I’ll be book-marking it and checking back regularly!

  10. 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.

  11. What’s Taking place i am new to this, I stumbled upon this I have found It absolutely helpful and it has helped me
    out loads. I’m hoping to give a contribution & help other
    users like its helped me. Good job.

  13. We are a group of volunteers and opening a new scheme in our community.

    Your web site provided us with valuable info to work on. You’ve done a formidable job and our whole community will be thankful to you.

  14. Tremendous things here. I’m very happy to look your article.

    Thanks so much and I am having a look ahead to contact you.
    Will you please drop me a mail?

  18. Great weblog here! Also your website loads up very fast!
    What web host are you using? Can I am getting your
    associate link to your host? I desire my website loaded up as quickly as yours lol

  19. Usually I do not read article on blogs, however I would like to say that this write-up very compelled me to check
    out and do it! Your writing taste has been amazed me.
    Thank you, quite great article.

  20. The other day, while I was at work, my cousin stole my
    apple ipad and tested to see if it can survive a 25 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 totally off topic but I had to share it with
    someone!

  22. I think that everything posted was very logical.
    However, think about this, what if you were to write a killer post title?
    I ain’t saying your content isn’t solid., however suppose you
    added a title that makes people desire more?
    I mean “Plain Vanilla” Angel Structure
    – Phil Strazzulla's Blog is kinda vanilla.
    You should peek at Yahoo’s home page and watch how they write news titles to get people interested.
    You might try adding a video or a picture or two to
    get people interested about everything’ve got to say. Just my
    opinion, it could bring your website a little livelier.

  23. Hey there are using WordPress for your site platform? I’m new to the blog world but I’m
    trying to get started and set up my own. Do you need any coding knowledge to make your own blog?

    Any help would be really appreciated!

  24. 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 wonderful information I was looking for this
    info for my mission.

  25. Nice blog here! Also your website a lot up very fast!
    What host are you the use of? Can I get your associate link to your host?
    I desire my website loaded up as fast as yours
    lol

  26. Have you ever thought about creating an ebook or guest authoring
    on other sites? 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 enjoy your work. If you are even remotely interested, feel free to send
    me an e-mail.

  28. Great post. I used to be checking constantly this weblog and I am
    inspired! Extremely useful info specifically the last section 🙂
    I care for such info a lot. I used to be looking for this
    particular information for a long time. Thanks and best of luck.

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

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

  41. Yesterday, while I was at work, my sister stole my apple ipad and tested to
    see if it can survive a 25 foot drop, just so she can be a youtube sensation. My iPad is now broken and
    she has 83 views. I know this is completely off topic but I had to share it with someone!

  43. Hello just wanted to give you a quick heads
    up. The words in your article seem to be running off the screen in Chrome.

    I’m not sure if this is a formatting issue or something to do with internet
    browser compatibility but I figured I’d post to let you know.
    The style and design look great though! Hope you get the problem solved soon.
    Thanks

  44. obviously like your web-site but you have to test the spelling on several of your
    posts. Several of them are rife with spelling issues and I to find it very bothersome to tell the truth then again I’ll certainly come back
    again.

  49. My brother suggested I might like this web site. He was entirely right.
    This post truly made my day. You cann’t imagine simply how much time I had spent for this info!

    Thanks!

  50. I have to thank you for the efforts you have put in penning this site.
    I really hope to check out 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 website now 😉

Comments are closed.