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. The letter demanded that hiQ right away cease “scraping” information from LinkedIn’s servers,
    claiming violations of the CFAA and the DMCA .

    Here is my page; 밤알바

  3. I just like the valuable information you provide in your articles.
    I will bookmark your weblog and check again right here frequently.
    I am rather sure I will learn plenty of new stuff
    proper right here! Good luck for the next!

    Here is my web site … trade-Dress.com

  4. Hiya! I know this is kinda off topic however I’d
    figured I’d ask. Would you be interested in trading links or maybe guest writing a blog article 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 are interested feel free to shoot me an e-mail.

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

    Also visit my web site – 人妻A片

  5. Superb post but I was wanting to know if you could write a litte more on this subject?
    I’d be very grateful if you could elaborate a little bit more.
    Appreciate it!

  6. Nice post. I used to be checking continuously
    this blog and I’m inspired! Very helpful info specially the final part 🙂 I take
    care of such info much. I was looking for this certain information for a very lengthy time.
    Thank you and best of luck.

  7. I simply couldn’t depart your site prior to suggesting that I really enjoyed the
    usual info a person supply to your visitors? Is going to be back incessantly in order
    to investigate cross-check new posts

  10. Hmm is anyone else encountering problems with the pictures on this blog loading?
    I’m trying to figure out if its a problem on my end
    or if it’s the blog. Any responses would be greatly appreciated.

  12. Having read this I thought it was really informative.
    I appreciate you taking the time and energy to put this informative article together.
    I once again find myself personally spending a significant amount of time both reading
    and commenting. But so what, it was still worth it!

  13. Very nice post. I just stumbled upon your blog and wished to say that I’ve truly enjoyed surfing around
    your blog posts. In any case I’ll be subscribing to your rss feed and I hope you write again soon!

  15. I’m not that much of a online reader to be honest but your sites really nice, keep it up!
    I’ll go ahead and bookmark your website to come
    back later. All the best

  16. I’ve been exploring for a bit for any high-quality articles
    or weblog posts on this kind of space . Exploring
    in Yahoo I finally stumbled upon this web site.
    Reading this information So i’m happy to convey that I have a very
    just right uncanny feeling I discovered exactly what I needed.
    I such a lot certainly will make certain to don?t fail to
    remember this site and give it a look on a constant
    basis.

  18. I’m not sure exactly why but this website is loading extremely slow for me.
    Is anyone else having this problem or is it a issue on my end?
    I’ll check back later on and see if the problem still exists.

  19. This is really attention-grabbing, You are a very professional blogger.
    I’ve joined your feed and look forward to in search of more of your fantastic post.
    Also, I’ve shared your site in my social networks

  27. Hello there! Do you know if they make any plugins to safeguard against hackers?
    I’m kinda paranoid about losing everything I’ve worked hard on. Any recommendations?

  28. Hey there would you mind letting me know which webhost
    you’re using? 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 hosting provider at a fair price?
    Kudos, I appreciate it!

  29. It is not my first time to go to see this web page, i am browsing this site dailly
    and take nice facts from here every day.

  30. Does your website have a contact page? I’m having trouble locating it but, I’d like
    to send you an email. I’ve got some ideas for your blog you might be
    interested in hearing. Either way, great website and
    I look forward to seeing it develop over time.

    my webpage – CashOfferPlease

  31. Hello There. I discovered your weblog the use of
    msn. This is a really smartly written article.
    I will be sure to bookmark it and come back to read more of your useful information. Thank you
    for the post. I’ll definitely return.

  32. Hi friends, its fantastic paragraph on the topic of tutoringand fully explained, keep
    it up all the time.

  33. Woah! I’m really digging the template/theme of this website.
    It’s simple, yet effective. A lot of times it’s difficult to get that
    “perfect balance” between usability and visual appeal. I must say you have done a superb job with this.
    In addition, the blog loads very quick for me on Internet explorer.
    Excellent Blog!

  34. We’re a bunch of volunteers and opening a new scheme in our community.
    Your web site provided us with helpful info
    to work on. You have done an impressive job and our whole neighborhood will
    likely be grateful to you.

    Feel free to visit my blog post :: Cashofferplease

  35. Way cool! Some extremely valid points! I appreciate you penning this post
    plus the rest of the site is also really good.

  36. Great blog you have got here.. It’s difficult to find high
    quality writing like yours these days. I honestly appreciate people like you!
    Take care!!

  37. Pretty section of content. I just stumbled upon your website
    and in accession capital to assert that I get in fact enjoyed account your blog
    posts. Any way I’ll be subscribing to your feeds and even I achievement you access consistently fast.

  38. Please let me know if you’re looking for a article author for your weblog.
    You have some really great posts and I believe I would be a good asset.
    If you ever want to take some of the load off, I’d really like to
    write some articles for your blog in exchange for a link back to mine.
    Please blast me an e-mail if interested. Kudos!

  39. Howdy just wanted to give you a quick heads
    up. The text in your article seem to be running off the screen in Firefox.
    I’m not sure if this is a format issue or something to do with internet browser compatibility but
    I thought I’d post to let you know. The design look great though!

    Hope you get the problem resolved soon. Thanks

  40. Superb blog! Do you have any hints for aspiring writers?

    I’m planning to start my own website soon but I’m a little lost on everything.
    Would you advise starting with a free platform like WordPress or go for a paid option? There are so many choices out there that I’m totally overwhelmed ..
    Any recommendations? Cheers!

    my website … cashofferplease

  41. Wonderful blog! Do you have any tips and hints for aspiring writers?
    I’m hoping to start my own blog soon but I’m a little lost on everything.
    Would you suggest starting with a free platform
    like WordPress or go for a paid option? There are so many choices out there that
    I’m totally confused .. Any ideas? Kudos!

  43. Wow, amazing blog layout! How long have you been blogging for?

    you made blogging look easy. The overall look of your website is great, as well as
    the content!

    Feel free to surf to my blog; 成人色情

  46. Hmm is anyone else encountering problems with the images on this blog loading?
    I’m trying to determine if its a problem on my end or if it’s the blog.
    Any feed-back would be greatly appreciated.

  47. Have yyou ever considered about adding a little bit more than just your articles?
    I mean, what you say is important and everything.
    But jus imagine if you added some great images oor videos
    to give your posts more, “pop”! Your content iss excellent but with pics and video clips,
    this website could definitely be one of the greatest
    in itts field. Amazing blog!

  48. There are many resources with free psd files, just type in Google and check them all before downloading because some of
    them may not be absolutely free. I will provide you with a few links to get started:documents Which is
    the best free software download site?
    It is better to use trustworthy sites for free download
    even if you have antivirus installed on your system.
    There are many dangerous sites which have malicious ads, fake download links, etc.

  50. Excellent items from you, man. I have have in mind your stuff previous to and you’re just extremely wonderful.

    I actually like what you’ve acquired right
    here, certainly like what you are saying and the best way wherein you are
    saying it. You’re making it entertaining and you continue to care for to stay
    it wise. I can’t wait to learn much more from you. This is really a terrific site.

    Also visit my website … ugly houses for sale in raleigh

Comments are closed.