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. You can certainly see your expertise within the article you write.
    The arena hopes for even more passionate writers such as you who aren’t afraid to say how they believe.

    Always follow your heart.

  3. Great items from you, man. I have take note your stuff previous to and you are simply too excellent.
    I really like what you’ve received right here, really like what
    you are stating and the best way in which you assert it.
    You make it entertaining and you still care for to keep
    it wise. I cant wait to learn much more from you.
    That is really a wonderful website.

  5. Excellent goods from you, man. I’ve understand your stuff previous to and you’re
    just too fantastic. I actually like what you have acquired here,
    certainly like what you are saying and the way in which you say it.
    You make it enjoyable and you still care for
    to keep it smart. I can not wait to read far more from you.
    This is really a great website.

  10. Attractive section of content. I just stumbled upon your blog
    and in accession capital to assert that I get in fact enjoyed account your
    blog posts. Anyway I will be subscribing to your augment and even I
    achievement you access consistently quickly.

  12. This is really interesting, You are a very professional blogger.
    I have joined your rss feed and look ahead to
    in quest of more of your wonderful post. Additionally, I have
    shared your site in my social networks

  15. I’ve been exploring for a bit for any high quality articles or weblog posts on this kind of
    house . Exploring in Yahoo I finally stumbled upon this web site.
    Studying this info So i am glad to convey that I’ve a very good uncanny feeling I came upon exactly what
    I needed. I so much unquestionably will make certain to don?t put out
    of your mind this web site and give it a glance regularly.

  16. I’m really loving the theme/design of your weblog.
    Do you ever run into any web browser compatibility problems?
    A couple of my blog audience have complained about my website not working
    correctly in Explorer but looks great in Opera.

    Do you have any recommendations to help fix this problem?

  17. Thanks for one’s marvelous posting! I seriously enjoyed reading
    it, you can be a great author.I will be sure to bookmark your blog and definitely will come back from now on. I want to encourage one to continue your great writing,
    have a nice morning!

  20. Hi, this weekend is good in favor of me, as this
    occasion i am reading this enormous informative article here at my residence.

  21. Hey there! This is my first visit to your blog! We are a group of volunteers and starting a new initiative in a community in the same niche.

    Your blog provided us valuable information to work on. You have
    done a wonderful job!

  22. I’m gone to tell my little brother, that he should also pay
    a quick visit this weblog on regular basis to take updated from latest news update.

  25. What’s Happening i am new to this, I stumbled upon this I have found
    It positively helpful and it has aided me
    out loads. I hope to give a contribution & help other users like its helped me.
    Great job.

  31. Usually I don’t learn article on blogs, however I wish to say that this write-up very pressured me to
    check out and do it! Your writing taste has been surprised me.
    Thank you, quite nice post.

  33. Hello! 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?

  36. My brother recommended I may like this website.
    He used to be entirely right. This submit truly made
    my day. You can not consider just how so much time I had spent
    for this information! Thanks!

  40. Hello, i think that i saw you visited my site thus i got here to return the desire?.I
    am trying to find things to enhance my website!I assume its ok to make use of a few
    of your ideas!!

    Here is my website: valuation

  41. My journey in recovery started with a decision to make a phone call to this center.
    I didn’t know what I was doing. I was fearful. The center walked me through the admittance process with empathy and care.
    The staff and therapists were top notch. I am so grateful for
    them.

  42. I believe that is among the so much vital information for me.
    And i’m glad studying your article. But want to commentary on some general issues, The web site taste is wonderful, the articles is in reality great : D.
    Good activity, cheers

  43. Hey there! I know this is kinda off topic
    however , I’d figured I’d ask. Would you be interested in exchanging links or
    maybe guest writing a blog article or vice-versa? My blog addresses
    a lot of the same subjects as yours and I think we could greatly benefit from each other.
    If you are interested feel free to send me an e-mail.
    I look forward to hearing from you! Wonderful blog by the way!

  44. Great article! This is the kind of information that are supposed to
    be shared across the net. Disgrace on Google for now not positioning this submit higher!
    Come on over and talk over with my web site .

    Thanks =)

  49. Thank you for some other informative site. The place else may I get
    that type of information written in such an ideal way? I have a mission that I
    am just now operating on, and I’ve been at the glance out for such information.

Comments are closed.