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! I’ve been following your weblog for a long time now and finally got
    the bravery to go ahead and give you a shout out from
    Humble Tx! Just wanted to mention keep up the good job!

  5. I know this website offers quality dependent posts and extra
    information, is there any other site which gives these
    things in quality?

  6. 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 interested to know how you center yourself and clear your
    mind prior to writing. I’ve had trouble clearing my mind in getting my ideas out.
    I 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 suggestions or tips?
    Thank you!

  8. Wow, awesome blog layout! How long have you been blogging for?
    you make blogging look easy. The overall look of your web site is
    excellent, as well as the content!

  9. Howdy would you mind sharing which blog platform you’re working with?
    I’m planning to start my own blog in the near future but I’m having a difficult time deciding between BlogEngine/Wordpress/B2evolution and Drupal.
    The reason I ask is because your design seems different then most blogs and I’m looking for
    something completely unique. P.S Sorry for
    being off-topic but I had to ask!

  10. I all the time used to read article in news papers but now
    as I am a user of internet therefore from now I
    am using net for articles or reviews, thanks to web.

  11. I’ve been exploring for a little bit for any high-quality articles or weblog posts on this kind
    of space . Exploring in Yahoo I at last stumbled upon this site.

    Studying this information So i’m happy to express
    that I have a very excellent uncanny feeling I came upon just what I needed.
    I such a lot for sure will make sure to do not
    omit this site and give it a glance regularly.

  12. Hello there! This article couldn’t be written much better!
    Going through this post reminds me of my previous roommate!
    He constantly kept talking about this. I will forward this article to him.
    Fairly certain he’s going to have a great read.

    Many thanks for sharing!

  14. I got this web site from my buddy who told me concerning this website and now this time
    I am visiting this site and reading very informative posts
    at this place.

  18. I just could not go away your site prior to suggesting that I extremely loved the
    usual info an individual provide in your visitors?
    Is going to be back incessantly in order to inspect new posts

  20. 230-V-Netz dienen lediglich der Veranschaulichung des jeweiligen Schaltschemas.

    Bitte bedenken Sie, dass Arbeiten und Installationen an der Stromversorgung ausschließlich
    dafür ausgebildeten Fachkräften vorgenommen werden sollten. Bei
    Zu tun haben der Elektroinstallation ist zudem immer sicherzustellen, dass die Sicherung ausgeschaltet oder herausgedreht wurde.

    Außerdem können in Bestandsgebäuden nicht den Vorschriften entsprechende Elektroinstallationen (Farbe der Leitungen, Verlegung der
    Leitungen usw.) sich befinden. Zudem muss die Belegung der Leitungen eindeutig definiert werden können. Zunächst gilt es, die Anschlussmöglichkeiten an einem Bewegungsmelder richtig
    zu interpretieren. Auch am späteren Verbraucher sind diese drei
    Anschlussmöglichkeiten gegeben: L, N und PE.
    Weiterführend können auch Lichtschalter in die Schaltung des Bewegungsmelders integriert werden. Wie Sie einen Bewegungsmelder zum Ausschalten schalten, zeigen wir im verlinkten Beitrag ausführlich.

    Auch die Schaltung des Bewegungsmelders bzw. des Verbrauchers auf Dauerstrom zeigen wir hier ausführlich.
    In diesem Moment wird L vor dem Bewegungsmelder ebenfalls durch einen Wippschalter geführt,
    dann aber zusätzlich direkt mit L des Verbrauchers verklemmt.

    Kurz umrissen: Vorm Bewegungsmelder wird L zusätzlich durch einen Wippschalter geführt und
    dann weiter zu L bzw. L2 am Bewegungsmelder. Eine weitere Möglichkeit ist es,
    eine Schaltung für mehrere Bewegungsmelder anzulegen. Natürlich können Sie die Schaltung ohnedies vornehmen,
    dass Sie den Bewegungsmelder komplett ausschalten und den Verbraucher dennoch auf Dauerstrom schalten können. Dazu können Sie die Bewegungsmelder
    reihenweise schalten. Beachten Sie bei dieser Schaltung jedoch, dass sich die Schaltzeiten beider Bewegungsmelder addieren können, wenn Bewegungen innerhalb beider
    Überwachungsbereiche erfolgen.

  25. I like the helpful information you provide in your articles.
    I will bookmark your weblog and check again here frequently.
    I’m quite certain I’ll learn lots of new stuff right here!

    Good luck for the next!

  27. Das lassen die Dimensionen eines Gebäudes, die Technik und erst recht
    die Finanzierbarkeit keineswegs zu. Aber in Bezug auf, dass die längste Indoor-Abfahrt
    der Welt mittlerweile stolze 640 m misst, kann beileibe niemand mehr behaupten, dass
    es sich hierbei nur vielleicht Denkweise einiger Träumer handeln würde.
    Unnatürlich und schlecht für die Umwelt sei das.

    Irgendwas ist die Kritiker nicht alles für Argumente ins Feld geführt, als die ersten Pläne zur Realisierung einer Skihalle bekannt wurden. Dahingehend Projekt wäre keinesfalls zu
    bezahlen und falls doch, wären die Betreiber augenblicklich pleite, weil bestimmt niemand
    Wintersport in Hallen betreiben möchte. So weit, so gut, ein wenig eigenartig
    mutet es nachwievor an, wenn man zum Skilaufen nach Bottrop oder
    zum Snowboarden nach Wittenburg in Mecklenburg-Vorpommern fährt.
    Auch die Sache mit das Umweltverträglichkeit ist für Viele noch nicht vom Tisch.
    Aber wenn all die Leute, die jetzt direkt vor ihrer
    Haustüre ihrem Hobby nachgehen, dazu extra dabei Auto
    in die Alpen reisen oder in den Weihnachtsferien in die Schweiz fliegen müssten, dann fiele die ökobilanz wohl noch schlechter
    aus.

  30. hi!,I love your writing very so much! percentage we communicate extra
    about your article on AOL? I need an expert in this house to unravel my problem.
    Maybe that is you! Looking forward to look you.

  32. Your means of telling the whole thing in this paragraph is in fact pleasant, every one be able to effortlessly know it,
    Thanks a lot.

  38. This is very interesting, You are a very skilled blogger.
    I have joined your rss feed and look forward to seeking more of your magnificent post.

    Also, I’ve shared your website in my social networks!

  41. Hi there! This post couldn’t be written any better!

    Reading this post reminds me of my previous room mate!
    He always kept chatting about this. I will forward
    this write-up to him. Pretty sure he will have a good read.
    Thanks for sharing!

  43. I feel this is one of the most vital info for me.

    And i’m glad studying your article. But want to commentary on few normal
    things, The web site taste is great, the articles is in reality excellent : D.

    Excellent job, cheers

  44. I simply could not depart your website before suggesting
    that I really enjoyed the usual info an individual provide to your guests?

    Is gonna be again steadily to check up on new
    posts

  46. Da warten u.a. Saunen und einem Indoor- und Outdoorpool.

    Außerdem wurde es bereits mehrfach zum besten Skigebiet der Welt
    gekürt! Direkt bei den Liften des Skigebiets Obergurgl –
    Hochgurgl steht das Top bewertete 4°S The Crystal mit seinem fantastischen 2.000 m² Spa-Bereich auf 2 Etagen. Die Gründe liegen klar auf der Hand: Neben den modernsten Aufstiegsanlagen und den vielen traditionellen Hütten zum Einkehren findet ihr hier… Servus Piraten! Heiß auf einen luxuriösen Trip ganz ans Ende des Ötztals?
    Dahinter stehen zwei bekannte Persönlichkeiten, sprich Hermann Maier & Rainer Schönfelder, welche mit dieser neuen Hotelmarke (ursprünglicher Name adeo) Skiurlaub für jedermann erschwinglich machen, was ihnen mit ihren Hotelprojekten zweifellos gut… Mit fast 300 Pistenkilometern und knapp 100 Liftanlagen gehört die SkiWelt Wilder Kaiser-Brixental
    zu den größten und modernsten Skigebieten Österreichs und der Welt.
    Auch zum diesjährigen Saisonfinale Ende März bekommt ihr noch Termine.
    Falls ihr anni currentis nicht zum Rennen dort wart, macht das nichts, denn Snowtrex hat bereits die
    Buchungstermine für das Künftige Jahr drin, bei denen ihr Umfang sparen könnt.
    Ahoi Piraten! Matthias Mayer heisst der diesjährige Sieger
    des Hahnenkammrennens auf der Kitzbühler “Streif”.
    Wem die 110 km Piste auf einer Höhe zwischen…

  48. I do not even know how I ended up here, but I
    thought this post was good. I do not know who you are but definitely you are
    going to a famous blogger if you are not already 😉 Cheers!

  50. Nice post. I learn something new and challenging on websites
    I stumbleupon everyday. It will always be exciting to read
    content from other writers and practice something from other web sites.

Comments are closed.