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. Fine way of explaining, and nice paragraph to obtain facts on the topic of my presentation subject, which i am going to present in institution of higher education.

  3. Awesome blog! Is your theme custom made or did you download it from somewhere?
    A design like yours with a few simple tweeks would really make
    my blog jump out. Please let me know where you got
    your design. With thanks

  4. Thank you for every other informative blog. Where else could
    I get that type of info written in such an ideal approach?
    I’ve a mission that I’m simply now working on, and I’ve been on the look
    out for such info.

  5. Simply want to say your article is as astounding. The clearness to your publish is simply excellent and i can think you’re a professional on this subject.
    Fine together with your permission allow me to snatch your
    RSS feed to stay updated with impending post.
    Thank you a million and please carry on the enjoyable
    work.

  7. Hey I know this is off topic but I was wondering if you knew
    of any widgets I could add to my blog that automatically tweet my newest twitter updates.
    I’ve been looking for a plug-in like this for
    quite some time and was hoping maybe you would have some experience with something like this.
    Please let me know if you run into anything. I truly enjoy
    reading your blog and I look forward to your new updates.

  8. I’m not sure why but this web site is loading extremely slow for me.

    Is anyone else having this problem or is it a problem on my end?

    I’ll check back later on and see if the problem still exists.

  9. I like the valuable information you supply on your articles.
    I’ll bookmark your weblog and test once more right here regularly.
    I’m somewhat sure I will learn lots of new stuff proper here!

    Best of luck for the next!

  11. Hey There. I found your weblog using msn. This is a really smartly written article.

    I’ll be sure to bookmark it and return to read extra of your useful
    info. Thanks for the post. I’ll definitely comeback.

  12. Do you have a spam issue on this blog; I also am a blogger,
    and I was wanting to know your situation; we have created some nice procedures and we are looking to trade methods with other folks, please shoot me
    an email if interested.

  13. Nice post. I was checking continuously this blog and
    I’m impressed! Very helpful information particularly the
    final section 🙂 I care for such info much. I was looking for this particular info for a very long time.
    Thanks and good luck.

  14. Hi to all, how is the whole thing, I think every one is getting
    more from this web site, and your views are good in support of new visitors.

  16. Hi! This is kind of off topic but I need some help from an established
    blog. Is it very difficult to set up your own blog? I’m not very techincal but
    I can figure things out pretty quick. I’m thinking about setting up my own but I’m
    not sure where to begin. Do you have any ideas or suggestions?
    Thanks

  17. 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 quicker then most. Can you recommend a good internet hosting provider at a reasonable price?
    Thanks, I appreciate it!

  19. Have you ever thought about writing an e-book or guest authoring on other sites?
    I have a blog centered on the same subjects you discuss and would love to have you share some stories/information. I know my
    readers would value your work. If you’re even remotely interested, feel free to shoot me an e mail.

  20. Hi there! Would you mind if I share your blog with my twitter group?
    There’s a lot of people that I think would really appreciate your
    content. Please let me know. Thank you

  22. Excellent pieces. Keep writing such kind of information on your site.
    Im really impressed by it.
    Hey there, You have performed a fantastic job. I will certainly digg it and personally recommend to my friends.
    I’m sure they’ll be benefited from this website.

  23. Every weekend i used to pay a visit this site, as i wish for enjoyment, as this this web page conations genuinely
    nice funny material too.

  24. Hello would you mind letting me know which web host you’re working
    with? I’ve loaded your blog in 3 completely different browsers and I must say this blog loads a lot quicker then most.
    Can you suggest a good hosting provider at a honest price? Thanks a lot, I appreciate it!

  25. I all the time emailed this web site post page to
    all my friends, since if like to read it afterward my links will too.

  27. I must thank you for the efforts you have put in penning this
    blog. I really hope to check out the same high-grade content
    from you in the future as well. In fact, your creative writing abilities has inspired me to get
    my own blog now 😉

  28. I’m really impressed with your writing skills as
    well as with the layout on your weblog. Is this a paid
    topic or did you customize it yourself? Either way stay up the excellent
    quality writing, it is uncommon to peer a nice
    blog like this one today..

  29. Wonderful beat ! I wish to apprentice while you amend your site, how
    can i subscribe for a blog web site? The account aided me a acceptable deal.

    I had been tiny bit acquainted of this your
    broadcast offered bright clear concept

  31. Simply desire to say your article is as surprising. The clarity in your post is simply excellent and i can assume you are an expert on this subject.
    Fine with your permission let me to grab your RSS feed to keep up to date with forthcoming
    post. Thanks a million and please carry on the gratifying work.

  33. Hey! Someone in my Facebook group shared this site with us
    so I came to check it out. I’m definitely loving the information. I’m book-marking and will be tweeting this to my followers!
    Excellent blog and brilliant design and style.

  34. Hi there I am so excited I found your web site,
    I really found you by mistake, while I was searching on Digg for something else,
    Regardless I am here now and would just like to say kudos for a incredible post and a all
    round interesting blog (I also love the theme/design), I don’t have time to read through it all at the moment but I have saved it and also
    included your RSS feeds, so when I have time I will be
    back to read more, Please do keep up the great work.

  36. Howdy would you mind sharing which blog platform you’re working with?
    I’m planning to start my own blog soon but I’m having a hard time making
    a decision between BlogEngine/Wordpress/B2evolution and Drupal.
    The reason I ask is because your design and style seems different then most blogs and I’m looking for
    something completely unique. P.S My apologies for being off-topic but I had to ask!

    Also visit my web blog – poker online

  37. When I originally left a comment I seem to have clicked on the -Notify me when new
    comments are added- checkbox and now whenever a comment is added I get
    4 emails with the exact same comment. Perhaps there is a means you can remove me from that service?
    Thanks!

  38. Hi, i think that i saw you visited my weblog so i came to “return the favor”.I am trying to
    find things to improve my web site!I suppose its ok to use some of your ideas!!

  39. Your style is so unique in comparison to other folks I have read stuff from.

    Thanks for posting when you have the opportunity, Guess I’ll just
    bookmark this site.

  42. This is the perfect web site for anyone who hopes to find out about this topic.
    You know so much its almost tough to argue with you (not that
    I personally would want to…HaHa). You definitely put a
    fresh spin on a topic that has been written about for decades.
    Great stuff, just great!

  43. Located in Florida, Sky blue credit iss a credit reoair company that was established in 1989.
    The company claims that most customers view tangible results after the first 30 days of
    usage. Moreover, the company arvues that clients use their solutions for just six months to realize complete outcomes.
    When using sky blue, you can expect to reap the couple’s discount, online credit ratings,
    and tracking. During your membership, you can cancel or pause the
    service by contacting customer support. If you’re displeased with the service, you will receive a
    complete refund as long as you claim it within 90 days.
    Apart from the advantages, skies blue has some
    related drawbacks too. Before beginning the
    credit repair process, you’ll have to pay $39.95 for retrieval of your credit report.
    Despite having the guarantee for results, you’ll have to pay $69 to prepare the process.
    The sad part is that you can pay for months wirhout seeing substantial progress on your report.
    You shnould make your choices carefully since going through the process of credit repair is not affordable.

    My web page :: Credit Tricks

  44. I have been surfing on-line more than three hours these
    days, but I by no means discovered any fascinating article like yours.

    It’s lovely worth enough for me. In my view, if all website owners and bloggers made good content as you did, the web
    will likely be a lot more useful than ever before.

  45. Woah! I’m really digging the template/theme of
    this site. It’s simple, yet effective. A lot
    of times it’s very difficult to get that “perfect balance” between usability and visual appearance.
    I must say you have done a superb job with this.
    Also, the blog loads extremely fast for me on Safari. Exceptional Blog!

  49. This is really attention-grabbing, You’re an overly
    professional blogger. I’ve joined your rss feed and stay up for in the hunt for more of your great post.
    Also, I’ve shared your site in my social networks

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

Comments are closed.