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”

  2. This is really interesting, You are a very skilled blogger.

    I’ve joined your rss feed and look forward to seeking more of your excellent post.
    Also, I have shared your site in my social networks!

  3. Very great post. I just stumbled upon your blog and
    wished to mention that I’ve really enjoyed browsing your weblog posts.
    After all I will be subscribing for your feed and I am hoping you
    write once more soon!

  7. Hello there! This is my first comment here so I just wanted to give a quick shout out and tell you I really enjoy reading through your
    blog posts. Can you suggest any other blogs/websites/forums that deal with the same subjects?

    Thank you so much!

  9. Wow that was unusual. I just wrote an really long comment but after I clicked submit my comment didn’t
    show up. Grrrr… well I’m not writing all that over
    again. Anyways, just wanted to say fantastic blog!

  13. Hello There. I found your blog using msn. This is
    a very well written article. I’ll be sure to bookmark it and come
    back to read more of your useful information. Thanks for the post.

    I’ll definitely comeback.

  17. I absolutely love your blog.. Pleasant colors & theme. Did you create this web site yourself?
    Please reply back as I’m wanting to create my very own site and would
    like to know where you got this from or exactly what
    the theme is named. Thanks!

  19. I’m really enjoying the design and layout of your blog.
    It’s a very easy on the eyes which makes it much more enjoyable for me to come here and visit
    more often. Did you hire out a developer to create your theme?
    Exceptional work!

  20. hello there and thank you for your information – I have certainly picked up anything new from right
    here. I did however expertise a few technical points using this website, as
    I experienced to reload the web site a lot of times previous to I could get
    it to load properly. I had been wondering if your hosting is OK?
    Not that I am complaining, but sluggish loading instances times will
    very frequently affect your placement in google and can damage your quality score if advertising and marketing with
    Adwords. Anyway I’m adding this RSS to my e-mail and can look out for a lot
    more of your respective intriguing content. Ensure that you update this again very soon.

  22. Have you ever thought about publishing an e-book or guest authoring on other
    sites? I have a blog based upon on the same ideas you discuss
    and would really like to have you share some
    stories/information. I know my viewers would enjoy your work.

    If you’re even remotely interested, feel free to send me an e mail.

  25. I must thank you for the efforts you’ve put in penning this blog.
    I really hope to check out the same high-grade blog posts from you later on as well.
    In fact, your creative writing abilities has motivated me to get my own, personal blog now 😉

  27. Great blog here! Also your site loads up fast!
    What host are you using? Can I get your affiliate link to your
    host? I wish my website loaded up as quickly as yours lol

  29. Hi, i read your blog from time to time and i own a similar one
    and i was just curious if you get a lot of spam responses?
    If so how do you stop it, any plugin or anything you can suggest?
    I get so much lately it’s driving me insane
    so any assistance is very much appreciated.

  30. Hi, Neat post. There is a problem together with your
    web site in internet explorer, would test this? IE still is the marketplace chief and a good element
    of other folks will omit your wonderful writing because of this problem.

  32. hello!,I like your writing so much! proportion we keep up a correspondence more approximately your article on AOL?

    I require an expert on this space to solve my problem. May be
    that’s you! Looking forward to look you.

  34. Your style is really unique compared to other people I’ve read stuff from.
    Many thanks for posting when you’ve got the opportunity,
    Guess I’ll just book mark this web site.

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

  37. great put up, very informative. I wonder why the opposite
    specialists of this sector do not realize this. You should continue your writing.
    I’m confident, you have a great readers’ base already!

  38. You can definitely see your enthusiasm in the article you write.
    The arena hopes for more passionate writers like you who are
    not afraid to mention how they believe. Always
    go after your heart.

  40. Superb blog! Do you have any helpful hints for aspiring
    writers? I’m planning to start my own website soon but I’m a little lost on everything.
    Would you recommend starting with a free platform like WordPress or go for a
    paid option? There are so many choices out there that I’m completely
    confused .. Any suggestions? Kudos!

  44. Hello! I know this is kinda off topic however
    , I’d figured I’d ask. Would you be interested in exchanging links or maybe
    guest writing a blog post or vice-versa? My website discusses
    a lot of the same subjects as yours and I feel we could greatly benefit from
    each other. If you’re interested feel free to send me an email.

    I look forward to hearing from you! Great blog
    by the way!

  45. Thanks for the marvelous posting! I quite enjoyed reading it, you can be a great author.I will always bookmark your blog and will eventually come back later
    in life. I want to encourage you to continue your great posts, have a nice afternoon!

  48. Excellent pieces. Keep writing such kind of information on your blog.
    Im really impressed by your site.
    Hi there, You have done a great job. I’ll definitely digg
    it and personally recommend to my friends. I’m sure they will be benefited from this site.

  49. Hello there, I believe your website might be having web browser compatibility issues.
    Whenever I look at your site in Safari, it looks fine
    but when opening in I.E., it’s got some overlapping
    issues. I simply wanted to provide you with a quick heads up!
    Aside from that, excellent website!

Comments are closed.