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. You need to take part in a contest for one of the greatest websites online.

    I will highly recommend this web site!

  2. Oh my goodness! Impressive article dude! Thanks, However I am encountering difficulties with your RSS.
    I don’t know why I cannot join it. Is there anybody else having similar RSS
    issues? Anybody who knows the answer will you kindly
    respond? Thanx!!

  3. My brother suggested I might like this blog. He was entirely right.
    This post truly made my day. You cann’t imagine just how much time I had spent for this information!
    Thanks!

  4. I’m really impressed with your writing skills as
    well as with the layout on your weblog. Is this a
    paid theme or did you modify it yourself? Anyway keep up the excellent quality writing, it is rare to see a great blog like this one these days.

  7. I’m not sure where you are getting your information, but great topic.
    I needs to spend some time learning more or understanding
    more. Thanks for magnificent information I was looking
    for this info for my mission.

  9. Hello there! I know this is kind of off topic but I was wondering which
    blog platform are you using for this website? I’m getting sick and tired of WordPress because I’ve had issues with hackers and
    I’m looking at alternatives for another platform.
    I would be fantastic if you could point me in the direction of a good platform.

  10. Hello, i think that i saw you visited my blog thus i came to “return the
    favor”.I am trying to find things to enhance my website!I
    suppose its ok to use some of your ideas!!

  12. Its like you read my mind! You seem to know a lot about
    this, like you wrote the book in it or something.
    I think that you could do with some pics to drive the message home a
    bit, but other than that, this is great blog. A fantastic read.
    I will definitely be back.

  14. Do you have a spam problem on this site; I also am a blogger, and I
    was wanting to know your situation; we have developed some nice practices and we
    are looking to exchange solutions with other folks, why not
    shoot me an e-mail if interested.

  15. Thank you for the good writeup. It in fact used to be a amusement account it.
    Look complex to more delivered agreeable from you!
    By the way, how could we keep up a correspondence?

  16. Can I simply say what a comfort to discover someone who actually understands what they are discussing on the net.

    You certainly realize how to bring an issue to light and make it important.

    A lot more people really need to check this out and understand this side of your story.

    It’s surprising you aren’t more popular given that you definitely have the gift.

  17. really interesting review. Too visit the actual site to realize agen slot deposit pulsa.
    The below website has received endorsement through
    situs slot online game playing people in Dalam negeri.
    Certainly, there are actually a great deal of
    exciting promos if you join at this moment.

  19. Definitely consider that which you stated. Your favorite
    justification appeared to be at the net the simplest factor to be mindful of.
    I say to you, I certainly get annoyed while other folks think about worries that
    they just do not know about. You controlled to
    hit the nail upon the highest and defined out the entire thing without having side-effects ,
    other people could take a signal. Will probably be again to get more.
    Thanks

  20. It’s a shame you don’t have a donate button! I’d without
    a doubt donate to this superb blog! I suppose for
    now i’ll settle for bookmarking and adding your RSS feed to my Google account.
    I look forward to brand new updates and will share this
    blog with my Facebook group. Talk soon!

  21. Hi! I know this is somewhat off topic but I
    was wondering if you knew where I could locate a captcha plugin for my comment form?
    I’m using the same blog platform as yours and I’m having problems finding one?
    Thanks a lot!

  23. We’re a group of volunteers and opening a new scheme in our community.

    Your site provided us with valuable info to work on. You’ve done
    an impressive job and our entire community will be grateful to you.

  26. Thank you a bunch for sharing this with all folks you really
    recognize what you are speaking about! Bookmarked.
    Please also seek advice from my website =). We may have a link trade
    arrangement among us

  27. After looking over a handful of the articles on your blog, I really like your technique of blogging.
    I bookmarked it to my bookmark site list and will
    be checking back soon. Take a look at my website as well and let
    me know what you think.

  28. I believe everything posted made a ton of sense.
    However, think on this, suppose you were to write a awesome
    title? I mean, I don’t wish to tell you how to run your website, but what if you added something
    that makes people desire more? I mean “
    Plain Vanilla” Angel Structure – Phil Strazzulla's Blog is
    a little boring. You could peek at Yahoo’s front page and note how they create post
    titles to get viewers interested. You might try adding a
    video or a picture or two to grab people interested about what you’ve
    written. In my opinion, it might make your website a little livelier.

  29. Located in Florida, Sky blue credit is a credit repair firm that
    has been created in 1989. The company claims that many customwrs view tangible results following the first 30
    days of use. Moreover, the business argues that customers use their services for six months to achieve full results.
    Wheen using sky blue, you can expect to reap
    the couple’s discount, online credit checks, and monitoring.

    During your membership, you are able to cancel or
    pause the service by conmtacting customer service.
    If you aare unhappy with the service, you’ll be given a
    ffull refund as long as you claim it within 90 days.
    Apart from the advantages, sky blue has some related drawbacks too.

    Before beginning the credit repair process, you are going to
    have to pay $39.95 for retrieval of your credit report.
    Despite not having the assurance for results, you
    are going to need to pay $69 to prepare the procedure.
    The saad part is you may pay for months without seeing considerable advancement on your report.
    You should make your choices carefully since going through the
    process of credit repair isn’t affordable.

    Here is my webpage – Credit Tricks

  32. Hey! This is my first visit to your blog! We
    are a team of volunteers and starting a new project in a community in the same niche.
    Your blog provided us valuable information to work on.
    You have done a outstanding job!

  35. Hello! Quick question that’s totally off topic. Do you know how to
    make your site mobile friendly? My website looks weird when browsing from my apple iphone.
    I’m trying to find a template or plugin that might be able to fix this problem.

    If you have any suggestions, please share. Many thanks!

  36. Usually I do not read post on blogs, however I wish to say that this write-up very
    forced me to check out and do so! Your writing taste has been amazed me.
    Thank you, very nice post.

  38. handy review. At the same time visit this particular site to own slot deposit pulsa.
    Now this awesome website has received realization from slot deposit
    pulsa tanpa potongan bet members in Indonesia.

    Generally there are actually quite a few eye catching
    promos if you join at this time.

  39. I’ve been exploring for a bit for any high-quality articles
    or blog posts on this kind of space . Exploring in Yahoo I finally stumbled upon this
    website. Studying this information So i’m glad to exhibit
    that I’ve an incredibly good uncanny feeling I
    came upon just what I needed. I such a lot indubitably will make sure to do not disregard this site and give it a glance on a
    constant basis.

  44. Hi, I do think this is a great website. I stumbledupon it 😉 I am
    going to revisit once again since i have saved
    as a favorite it. Money and freedom is the greatest way to change, may you be rich and continue to
    guide other people.

  45. When I initially commented I clicked the “Notify me when new comments are added” checkbox and
    now each time a comment is added I get several
    e-mails with the same comment. Is there any way you can remove me from that service?
    Appreciate it!

Comments are closed.