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. I am not sure where you’re getting your info, but great 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.

  4. What’s Going down i am new to this, I stumbled upon this I have discovered It absolutely useful and it has aided me out loads.
    I hope to contribute & assist different users like its aided me.
    Good job.

  5. joker Slot เราคือ เว็บสล็อตออนไลน์ JOKER ที่เปิดให้บริการ joker slot มากกว่า
    500 เกม 500 รูปแบบ เว็บใหญ่สล็อต JOKER
    ของเรา มีสมาชิก
    มากกว่า 1 แสนคน สามารถร่วมสนุกและทำกำไรจาก สล็อต โจ๊กเกอร์ ได้อย่างไร้กังวล JOKER สล็อต
    มาพร้อมโหมด ทดลองเล่น
    สล็อตโจ๊กเกอร์ เครดิตฟรี 10,000 บาท มีสูตรโกงสล็อต JOKER ฟรี และโปรโมชั่นอีกเพียบ เปิดให้บริการ ทางเข้า JOKERSLOT ตลอด 24 ชม.
    สามารถร่วมสนุกกับ สล็อต JOKER
    ได้อย่างไร้ขีดจำกัด สมัครสมาชิกใหม่ JOKER GAMING ตอนนี้ ฝาก10รับ100 และโปรโมชั่นอีกมากมาย ได้ที่ เว็บสล็อตออนไลน์ JOKER ตลอด
    24 ชม.

  11. Thanks for a marvelous posting! I truly enjoyed reading it, you can be a great author.

    I will make certain to bookmark your blog and will come back later on. I want to encourage you continue your great work, have a nice evening!

  15. I’m curious to find out what blog system you’re working with?

    I’m experiencing some small security problems with my latest blog and I would like
    to find something more risk-free. Do you have any recommendations?

  17. Hey tһere оoutstanding website! Does runnіng a blog siilаr
    to this require a ⅼot of work? I have no еxpertise in coɗing but I had been hoping to start
    my own bloց soon. Anyways, if you hаve any ideas or ttechniques for nnew blog ᧐wners рlease share.
    I understand this is off topic however I simply had to ask.
    Kսdos!

    Αlsо visit mｙ web-site – bosanma avukati

  18. Howdy! This blog post couldn’t be written much better!

    Looking through this article reminds me of my
    previous roommate! He always kept talking about this.
    I most certainly will forward this post to him. Pretty sure he’s going
    to have a very good read. I appreciate you for sharing!

  21. Business Name: Philippines’ SEO Services
    Address: Block 4 lot, almar subd, 13 Champaca St, Novaliches, Caloocan, 1421 Metro Manila, Philippines
    Telephone Number: 0917 147 2031
    Website: pinoyseoservices.com

  22. Great post. I was checking continuously
    this weblog and I’m inspired! Extremely useful information particularly
    the last section 🙂 I deal with such info much. I used to be looking for
    this certain info for a long time. Thank you and best of luck.

  25. I absolutely love your blog.. Pleasant colors
    & theme. Did you make this web site yourself? Please reply back as I’m
    looking to create my own site and want to know where you got this from or exactly what the theme is named.
    Kudos!

  26. Oh my goodness! Incredible article dude! Thank you so much, However
    I am experiencing difficulties with your RSS.
    I don’t know the reason why I am unable to join it.
    Is there anybody else getting the same RSS issues?
    Anyone who knows the answer will you kindly respond? Thanks!!

  29. Wenn man alles berücksichtigt gestalten Sie mit gutem Conent,
    wozu auch Bilder und Videos zählen, nicht nur einer optisch ansprechende
    Seite sondern stellen den Website-Besuchern auch Mehrwert und interessante
    Informationen zur Verfügung. Dabei gilt: Schreiben Sie Ihre Inhalte für die Nutzer und nicht für die Suchmaschine, wie es früher war.
    Da Google das User-Verhalten als wichtigen Faktor fürt Ranking in den Suchergebnissen zählt,
    ist die Optimierung der Nutzererfahrung ein ausschlaggebender Faktor.

    Eine Website mit Usability erreicht eine längere Aufenthaltsdauer
    bei Nutzern, sowie mehr Seitenaufrufe pro Benutzer.
    Die Benutzerfreundlichkeit einer Website, Usability genannt, ist ein ausschlaggebender Faktor für
    die Platzierung in den Suchmaschinen. Natürlich
    spielt für diese Aspekte ebenfalls guter Content eine Rolle.
    Wenn User mit der Usability und den angebotenen Informationen zufrieden sind, kommen Sie auch wieder.

    Zur Usability zählt a fortiori die Effizienz der Website.
    Erreichen Nutzer ihre Ziele, wenn Sie die Seite besuchen? Nur wenn Besucher
    sich problemlos auf der Website bewegen können und finden was sie suchen, sind sie auch
    zufrieden und diese Zufriedenheit wirkt sich auf das Google-Ranking aus.
    Jede Seite auf der Homepage sollte über einen SEO-Titel,
    bzw. Seitentitel, verfügen, der zum Inhalt passt.

  30. I’ll right away take hold of your rss feed as I can’t find your email
    subscription link or e-newsletter service.
    Do you have any? Kindly permit me recognise in order that I
    may subscribe. Thanks.

  32. Thank you for the auspicious writeup. It in fact
    was a amusement account it. Look advanced
    to far added agreeable from you! However,
    how can we communicate?

  38. EC Cashrollen, auch Kreditkartenrollen oder Terminalrollen genannt,
    haben einen rückseitigen Lastschriftaufdruck.
    Hiermit ermächtige ich das umseitig ausgewiesene Unternehmen den umseitig ausgewiesenen Rechnungsbetrag von meinen umseitig durch Konto-Nummer und Bankleitzahl bezeichneten Konto durch Lastschrift einzuziehen. Ich weise mein Kreditinstitut,
    das durch die umseitig angegebene Bankleitzahl bezeichnet ist, unwiderruflich
    an, bei Nichteinlösung der Lastschrift oder bei Widerspruch gegen die Lastschrift
    des umseitig ausgewiesenen Unternehmen oder einem von ihm beauftragten Dritten auf
    dessen Anforderung hin meinen Namen und meine Anschrift
    vollständig mitzuteilen, damit das umseitig ausgewiesene Unternehmen seinen Anspruch gegen mich beherrschen kann.
    Ich bin damit einverstanden, daß meine Daten für den Zweck der Zahlungsabwicklung elektronisch gespeichert und verarbeitet werden. Ich
    bin damit einverstanden, daß nur im Falle der Nichteinlösung diese Tatsache in eine Sperrdatei aufgenommen und an andere Unternehmen zur Nutzung übermittelt wird, die ebenfalls ein solches Lastschriftverfahren anwenden. Sobald der
    Forderungsbetrag bezahlt ist, wird die Eintragung in der Sperrdatei gelöscht.

  40. Hi there everyone, it’s my first pay a visit at this web page, and piece of writing
    is in fact fruitful designed for me, keep up posting these types of posts.

    Casino online bonus za rejestracje web page gry online casino

  44. Once you open the page, you will get the “Edit With Elementor” button which you’ll click to start out crafting your web site with Elementor.
    There’s no need to avoid wasting something, refresh a page,
    and swap tabs to see how your design actually looks – something you had to
    do previously with many WordPress page builders. To start
    out designing your webpage with Elementor professional, you might want to open the
    web page you wish to customise. Using Elementor Professional, you
    possibly can simply design beautiful websites without prior design expertise.
    What’s more, we’ll also share our experience with Elementor Pro,
    additionally the pros and cons related to it. What’s extra, Elementor
    pro also has a library of pre-constructed blocks that you need
    to use. Thankfully, the neighborhood is very lively and helpful, so even if
    you’re solely misplaced, the web site itself offers a wide range of assets you can use to be taught more about taking your first steps and finding your approach.
    If all goes nicely, then you can apply the update to the live site with a bit extra
    confidence. Most people won’t ever want to restore their site from a backup, however on the off likelihood that an replace causes points with your site, you’ll want to have the ability to rapidly restore it to its pre-replace standing.

    ELEMENTOR PRO WORDPRESS PLUGIN

  47. Hello! I just wanted to ask if you ever have any problems with hackers?
    My last blog (wordpress) was hacked and I ended up losing a few months of hard work due to no back up.
    Do you have any solutions to stop hackers?

  49. Wonderful goods from you, man. I’ve understand your stuff previous to and you are just too fantastic.

    I really like what you have acquired here, really like
    what you are saying and the way in which you say it. You make it entertaining
    and you still care for to keep it sensible. I can not wait
    to read far more from you. This is actually a tremendous website.

Comments are closed.