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”

  3. This is really interesting, You’re a very skilled blogger.
    I’ve joined your feed and look forward to seeking more of your
    great post. Also, I’ve shared your website in my social
    networks!

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

  8. This is really interesting, You’re a very skilled blogger.
    I’ve joined your feed and look forward to seeking more of your
    great post. Also, I’ve shared your site in my social networks!

  11. It’s in fact very complicated in this active life to listen news on Television, thus I simply use internet for that purpose, and get
    the hottest news.

  12. Can I simply say what a comfort to find someone who truly understands what
    they’re talking about on the net. You definitely
    realize how to bring an issue to light and make it important.
    More people must read this and understand this side of the story.
    It’s surprising you are not more popular given that you surely
    possess the gift.

  14. great submit, very informative. I’m wondering why the opposite experts of this sector don’t notice this. You should continue your writing. I am sure, you’ve a huge readers’ base already!

  19. I blog often and I seriously appreciate your
    information. The article has really peaked my interest.
    I am going to bookmark your website and keep checking for new details about once per week.
    I subscribed to your RSS feed too.

  24. Nice post. I learn something totally new and
    challenging on blogs I stumbleupon everyday. It will always
    be interesting to read content from other writers and
    use something from other sites.

  25. I’m curious to find out what blog platform you’re utilizing?

    I’m experiencing some minor security issues with my latest website and I’d like to find something
    more safe. Do you have any suggestions?

    Feel free to surf to my website :: Cách làm nem Chua

  26. I do not even know how I ended up here, but I thought this post was
    great. I do not know who you are but certainly you’re going to a
    famous blogger if you aren’t already 😉 Cheers!

  27. Free HBO. You can now stream hundreds of hours’ worth of programming, including every season of Barry (yes!), Silicon Valley and Veep.
    It’s one of the weirder documentaries I’ve seen, but worth a watch if
    you’re a fan. After the worst knifing incident since World
    War Two occurred, Japan still has one of the world’s lowest crime rates.
    It’s still unknown whether we’ll get a delayed 2020 baseball season or none at all.

    Although she did not have much experience with it, Tiffany still did a
    good job and never looked back. Without much warning, my cock with young depraved beauties, which is a huge
    plus see you can make it happen. You can rent it for
    $2 to $3 from nearly anywhere, but it’s now streaming free on IMDb TV and Tubi.
    Just for good measure, here are the best free TV streaming services.
    OK, maybe it’s not entertainment, but it’s definitely good
    for you. Good news for parents: Amazon is now offering a bunch of free streaming kids shows, including Arthur, Caillou and
    The Dangerous Book for Boys.

    Also visit my website: hot hd Sex

  32. What i do not realize is in fact how you’re now not
    actually a lot more smartly-favored than you might be right now.
    You are very intelligent. You already know therefore significantly in the case of this subject, produced me in my view believe it from a lot of
    numerous angles. Its like men and women are not fascinated except it is something to accomplish with Woman gaga!
    Your own stuffs excellent. At all times deal with it up!

    Also visit my web blog: poker pulsa online

  33. Asking questions are genuinely pleasant thing if you are
    not understanding something totally, but this piece of writing offers good understanding even.

    Feel free to visit my web site – joker123

  36. Thank you for another wonderful article. The place else may anybody get
    that type of info in such a perfect method of writing?
    I’ve a presentation subsequent week, and I’m on the look for such info.

  45. Hey juswt wanted to give you a quick headds up and
    let you know a few of the pictures aren’t loading properly.

    I’m not sure why but I think its a linking issue. I’ve
    tried it in two different browsers and both show the same outcome.

    Feell free too surf to my webpage; voyeur

  46. Nice weblog right here! Additionally your website a lot up very fast!

    What host are you the use of? Can I am getting your affiliate hyperlink on your host?
    I desire my website loaded up as fast as yours lol

  49. I was recommended this blog by my cousin. I am not sure whether this post is written by him as nobody else know
    such detailed about my difficulty. You are amazing!
    Thanks!

Comments are closed.