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. Hi there to every body, it’s my first pay a visit of this website; this website consists of
    remarkable and really fine information for visitors.

  5. Heya i’m for the first time here. I came across this board and I find
    It truly useful & it helped me out a lot. I hope to give something
    back and help others like you helped me.

  6. I’m not sure where you’re getting your information, but good topic.
    I needs to spend some time learning much more or
    understanding more. Thanks for fantastic
    info I was looking for this information for my mission.

  7. Hi! I simply would like to give you a big thumbs
    up for your great info you have got right here on this post.
    I’ll be returning to your blog for more soon.

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

    my webpage – Cash Offer Please™

  13. May I just say what a comfort to find someone who really
    knows what they’re talking about online. You actually understand how
    to bring an issue to light and make it important. More people ought to check this out and understand this side of the story.
    It’s surprising you aren’t more popular since you surely possess the gift.

  16. Hi 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 suggestions?

  20. I blog quite often and I truly appreciate your content. This great article has truly peaked my interest.

    I will book mark your website and keep checking for new information about once
    a week. I subscribed to your Feed too.

  21. That is a really good tip especially to those fresh to the blogosphere.
    Short but very accurate information… Appreciate your sharing
    this one. A must read article!

  24. What’s up it’s me, I am also visiting this web site on a regular basis, this web site is in fact fastidious and the visitors are actually sharing
    fastidious thoughts.

  26. What’s up, for all time i used to check weblog posts here
    early in the break of day, for the reason that i enjoy to
    find out more and more.

  27. Humans can each and every one reap the benefits
    of learning even more regarding ourselves and our health and health.

    Specified activities and movement levels can provide superb advantage to
    all of us, and we ought to uncover more about them. Your blog seems to have supplied useful data that is to be useful to a number of communities
    and individuals, and I actually love your showing your skills in this way. https://njmassage.info/kids

  29. That is very attention-grabbing, You’re an overly skilled blogger.

    I have joined your feed and stay up for looking for more of your wonderful post.
    Also, I have shared your site in my social networks

  30. You have made some decent points there. I looked on the net to find out more about the
    issue and found most people will go along with your views on this website.

  32. Fantastic goods from you, man. I have understand your stuff previous to and you’re just extremely wonderful.
    I actually like what you have acquired here, certainly like what you’re stating and the way in which
    you say it. You make it entertaining and you still care for to keep it wise.
    I cant wait to read much more from you. This is actually a wonderful web site.

  35. An intriguing discussion is definitely worth comment.
    I believe that you need to publish more about this issue, it may not be a taboo subject
    but typically folks don’t speak about such issues.
    To the next! Cheers!!

  36. I have to thank you for the efforts you’ve put in penning this website.

    I am hoping to check out the same high-grade content from you
    later on as well. In truth, your creative writing abilities has encouraged me to get my own, personal site now 😉

  37. Hey, I think your site might be having browser compatibility issues.
    When I look at your blog in Opera, it looks fine but when opening in Internet Explorer, it has
    some overlapping. I just wanted to give you a quick heads up!
    Other then that, wonderful blog!

  40. Speeding up your site can be achieved in a variety of ways.
    This could include reducing requests to the server,
    optimizing graphics and structuring your document properly.
    The topic I’ll cover in this article is the use of the CDN to deliver content such as images,
    stylesheets, and JavaScript. CloudFlare performs a little differently It’s basically an advanced firewall that protects and speeds
    your website. Combining these two together can create
    a massive impact for both your site and visitors with
    noticeable before and after difference.MaxCDN is a highly regarded and
    effective content delivery network. It wouldn’t be the case to just use
    that I would use any CDN if I didn’t think this one was worth the investment.
    It made a noticeable difference in speed to my website with local
    servers worldwide to make sure it has the greatest impact.
    They also have an excellent deal on offer, they offer 1TB of storage per year at $39.95,
    but even if that’s still a bit too much , you can use ‘wpbeginner’ as a promotion code to knock 25% off
    the cost so it’s probably worth the cost. There are many advantages to using them,
    they offer shared SSL and will provide you with your own domain to
    serve as access to your files. You can either use that or make a
    sub-domain then add an CNAME within your DNS record to point towards the new URL.

  43. I really like your blog.. very nice colors & theme. Did you design this website yourself or did you hire someone to do it for you?
    Plz respond as I’m looking to construct my own blog and would like to find out
    where u got this from. thanks a lot

  44. What’s up everyone, it’s my first pay a visit
    at this site, and piece of writing is in fact fruitful in support of me, keep up posting these articles or reviews.

  49. I blog frequently and I seriously appreciate your content.
    Your article has truly peaked my interest. I’m going to take a
    note of your website and keep checking for new details about
    once a week. I opted in for your Feed too.

  50. An interesting discussion is definitely worth comment. I
    think that you ought to publish more about this subject, it
    might not be a taboo subject but generally folks don’t talk about
    such issues. To the next! Cheers!!

Comments are closed.