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. Excellent post. I was checking continuously this blog and I’m inspired!
    Extremely helpful information particularly the remaining part :
    ) I deal with such info much. I was looking for this particular info for
    a long time. Thank you and good luck.

  4. I loved as much as you’ll receive carried out right here.
    The sketch is tasteful, your authored subject matter stylish.
    nonetheless, you command get got an impatience over that you wish be delivering the following.

    unwell unquestionably come more formerly again as exactly the same
    nearly very often inside case you shield this hike.

  5. Oh my goodness! Amazing article dude! Thank you so much, However I am experiencing issues with your
    RSS. I don’t know the reason why I am unable to subscribe
    to it. Is there anyone else having similar RSS issues? Anyone who knows
    the solution can you kindly respond? Thanx!!

  10. First of all I want to say fantastic blog! I had a quick question that
    I’d like to ask if you do not mind. I was curious to know how you center yourself and clear your thoughts
    before writing. I have had a difficult time clearing my thoughts in getting my thoughts out.
    I truly do take pleasure in writing however it just seems like the first 10 to 15 minutes are generally
    lost simply just trying to figure out how to begin. Any ideas or tips?
    Thanks!

  12. Hey there! I know this is kinda off topic but I’d figured I’d ask.
    Would you be interested in trading links or maybe guest authoring a blog article or vice-versa?
    My blog covers a lot of the same subjects as yours and I feel we could greatly benefit from each other.
    If you happen to be interested feel free to shoot me an e-mail.
    I look forward to hearing from you! Wonderful blog by the way!

  14. 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!

  15. Your style is so unique in comparison to other people
    I have read stuff from. Many thanks for posting when you have the opportunity,
    Guess I’ll just book mark this page.

  16. Amazing! This blog looks exactly like my old one!
    It’s on a completely different subject but it has pretty
    much the same layout and design. Superb choice of colors!

  17. I was recommended this blog by my cousin. I am not sure whether this post is written by him as nobody else know such detailed about my
    trouble. You’re amazing! Thanks!

  22. Thanks for ones marvelous posting! I certainly enjoyed reading it, you can be
    a great author.I will make certain to bookmark your blog and
    will often come back down the road. I want to encourage you to continue your great
    work, have a nice morning!

  25. I know this site provides quality dependent articles or reviews and
    extra material, is there any other website which presents these kinds of stuff in quality?

  29. Magnificent goods from you, man. I’ve take into accout
    your stuff prior to and you are simply too great.
    I actually like what you have got right here, certainly like what you are stating and the way during which you assert it.
    You are making it entertaining and you continue to take
    care of to stay it smart. I cant wait to learn far more
    from you. This is really a terrific site.

  30. Wow! This blog looks exactly like my old one! It’s on a totally different subject but it
    has pretty much the same page layout and design. Wonderful choice of
    colors!

  32. Magnificent beat ! I wish to apprentice while you amend your web site, how can i subscribe for a blog site?
    The account aided me a acceptable deal.
    I had been a little bit acquainted of this your broadcast offered bright clear concept

  38. Fantastic beat ! I would like to apprentice while you amend your site, how can i subscribe for a blog site?
    The account helped me a acceptable deal. I had been a little bit acquainted
    of this your broadcast provided bright clear concept

  40. Attractive element of content. I simply stumbled upon your site and in accession capital
    to assert that I acquire actually enjoyed account your weblog posts.
    Any way I’ll be subscribing for your feeds and even I achievement you get admission to constantly fast.

  41. This design is steller! You definitely know
    how to keep a reader entertained. Between your wit and your videos, I was almost moved to start my own blog (well,
    almost…HaHa!) Fantastic job. I really enjoyed what you had to
    say, and more than that, how you presented it. Too cool!

  42. great publish, very informative. I wonder why the other experts of this sector don’t realize this.

    You should proceed your writing. I’m confident, you have a huge readers’ base already!

  45. Thanks for some other informative website.

    Where else may just I get that type of information written in such an ideal means?

    I have a challenge that I am just now working on,
    and I have been on the look out for such information.

  49. Wow, incredible blog layout! How long have you been blogging
    for? you made blogging look easy. The overall
    look of your web site is fantastic, as well as the content!

  50. Admiring the hard work you put into your blog and detailed
    information you provide. It’s great to come across a blog every
    once in a while that isn’t the same out of date rehashed material.
    Great read! I’ve saved your site and I’m adding your RSS feeds to my Google
    account.

Comments are closed.