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. Just want to say your article is as surprising. The clarity in your post is simply cool and i can assume you
    are an expert on this subject. Well with your permission allow me
    to grab your RSS feed to keep up to date with forthcoming post.

    Thanks a million and please keep up the rewarding work.

  6. Hi, I do think this is an excellent web site. I stumbledupon it 😉 I may revisit once
    again since I bookmarked it. Money and freedom is the greatest way to change,
    may you be rich and continue to help other people.

  7. I absolutely love your blog and find the majority of your post’s to be precisely what I’m looking for.
    Would you offer guest writers to write content to suit your needs?

    I wouldn’t mind publishing a post or elaborating on many of the subjects you write about
    here. Again, awesome weblog!

  9. Thank you for some other informative blog. Where else could I am getting that type of
    info written in such a perfect approach? I’ve a venture
    that I am simply now running on, and I’ve been on the look out for such info.

  12. After looking into a few of the blog posts on your website,
    I seriously like your technique of writing a blog. I book-marked it
    to my bookmark webpage list and will be checking back soon. Please check out
    my web site as well and let me know what you think.

  13. Undeniably believe that which you said. Your favorite reason seemed
    to be on the internet the easiest thing to
    be aware of. I say to you, I definitely get annoyed while people
    consider worries that they plainly do not know about.

    You managed to hit the nail upon the top and also defined
    out the whole thing without having side-effects , people
    could take a signal. Will likely be back to get more. Thanks

  14. you are truly a just right webmaster. The website loading speed is amazing.
    It seems that you’re doing any distinctive trick. In addition,
    The contents are masterpiece. you have performed a excellent activity
    in this matter!

  18. If some one desires to be updated with most
    recent technologies then he must be go to see this web site and be up to
    date daily.

  19. Hi it’s me, I am also visiting this website daily,
    this site is actually fastidious and the visitors are actually
    sharing fastidious thoughts.

  20. Hey there would you mind letting me know which webhost you’re working with?
    I’ve loaded your blog in 3 different internet browsers and I must say this
    blog loads a lot faster then most. Can you recommend a good internet hosting provider
    at a reasonable price? Thanks a lot, I appreciate it!

  21. Heya i am for the primary time here. I found this board and I find It really helpful & it helped me out much.
    I’m hoping to give one thing again and aid others such as you helped
    me.

  23. We stumbled over here from a different page and thought I should check things out.
    I like what I see so now i am following you.
    Look forward to going over your web page for a second
    time.

  26. Today, I went to the beach with my children. I found
    a sea shell and gave it to my 4 year old daughter and said “You can hear the ocean if you put this to your ear.”
    She placed the shell to her ear and screamed. There was a hermit crab inside and it pinched her ear.
    She never wants to go back! LoL I know this is totally
    off topic but I had to tell someone!

  30. 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 throw away your intelligence on just posting videos to your site when you could be giving
    us something informative to read?

  33. Great website. Plenty of helpful information here.
    I’m sending it to some friends ans additionally sharing in delicious.
    And obviously, thank you to your effort!

  34. Great work! That is the type of info that are supposed to be shared around
    the web. Disgrace on the search engines for now not positioning this post higher!
    Come on over and visit my web site . Thank you =)

  36. Hey there this is somewhat of off topic but I was wondering if blogs
    use WYSIWYG editors or if you have to manually code with HTML.
    I’m starting a blog soon but have no coding skills
    so I wanted to get guidance from someone with experience.

    Any help would be enormously appreciated!

    Here is my page – lottovip

  38. First off I want to say terrific blog! I had a quick question that I’d like to ask if you don’t mind.

    I was curious to know how you center yourself and clear your mind before writing.
    I have had difficulty clearing my mind in getting my ideas out there.

    I do enjoy writing however it just seems like the
    first 10 to 15 minutes tend to be lost simply just trying to figure out how to begin. Any ideas or hints?
    Many thanks!

  39. Hey there! Someone in my Facebook group shared this site
    with us so I came to give it a look. I’m definitely loving the information. I’m book-marking and will be
    tweeting this to my followers! Exceptional blog and brilliant style and design.

  40. When someone writes an post he/she keeps the thought of a user in his/her brain that how
    a user can understand it. Therefore that’s why this piece of writing is amazing.
    Thanks!

  41. Hi there everyone, it’s my first visit at this web site, and
    article is genuinely fruitful in favor of me, keep up posting these articles
    or reviews.

  43. This design is spectacular! You obviously know how to keep
    a reader amused. Between your wit and your videos,
    I was almost moved to start my own blog (well, almost…HaHa!) Great job.
    I really loved what you had to say, and more than that, how you presented
    it. Too cool!

  46. With havin so much content and articles do you ever run into any issues
    of plagorism or copyright infringement? My blog has a lot
    of exclusive content I’ve either written myself or outsourced but it seems a lot of it is popping it up all over the internet without my agreement.
    Do you know any ways to help prevent content from being stolen? I’d certainly
    appreciate it.

  48. Hi there, You’ve done a great job. I’ll definitely digg it and personally
    suggest to my friends. I’m sure they will be benefited from this web site.

  50. Howdy! This blog post could not be written much better!
    Looking through this article reminds me of my previous roommate!

    He constantly kept talking about this. I am going to forward this information to him.
    Fairly certain he will have a great read. Many thanks for sharing!

Comments are closed.