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. Does your blog have a contact page? I’m having trouble locating it but, I’d like
    to shoot you an e-mail. I’ve got some recommendations for your blog you might be interested in hearing.
    Either way, great site and I look forward to seeing it grow over time.

  2. Great post. I was checking constantly this weblog and I’m impressed!
    Extremely useful information specially the
    remaining section 🙂 I take care of such information much.
    I used to be seeking this particular info for a very lengthy time.

    Thanks and good luck.

  3. Wow, marvelous blog layout! How long have you been blogging for?
    you make blogging look easy. Thee overall look of your site is wonderful, let
    alone the content!
    webpage

  4. Hello there I am so glad I found your web site, I really found you by mistake, while I was browsing on Google for something else, Anyhow I am here
    now and would just like to say many thanks for a fantastic
    post and a all round enjoyable blog (I also love the theme/design), I don’t have time to read it
    all at the minute but I have bookmarked it and also
    added in your RSS feeds, so when I have time I will be back
    to read more, Please do keep up the great b.

    My webpage … poker deposit via pulsa

  6. Neat blog! Is your theme custom made or did you download it
    from somewhere? A theme like yours with a few simple tweeks would really make my blog shine.
    Please let me know where you got your theme.
    Kudos

    My blog post; judi via pulsa

  7. Hello! I realize this is kind of off-topic but I had to ask.
    Does managing a well-established blog like yours take a lot of work?
    I’m completely new to blogging however I do write in my journal daily.
    I’d like to start a blog so I will be able to share my experience and feelings online.
    Please let me know if you have any kind of ideas
    or tips for brand new aspiring blog owners. Thankyou!

  8. Simply desire to say your article is as amazing.
    The clearness in your put up is just nice and i can suppose you are knowledgeable on this
    subject. Well with your permission allow me to
    snatch your feed to keep up to date with drawing close post.
    Thank you a million and please continue the rewarding work.

  9. Hi! I understand this is somewhat off-topic however
    I had to ask. Does running a well-established blog such as yours take a large amount of work?
    I am completely new to blogging but I do write in my journal daily.
    I’d like to start a blog so I can easily share my own experience and views bandar poker online.
    Please let me know if you have any kind of suggestions or tips for new aspiring blog
    owners. Appreciate it!

  10. 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 can do with some pics to
    drive the message home a bit, but other than that, this is excellent blog.
    A great read. I’ll certainly be back.

    My web-site joker123

  12. certainly like your web site but you need to check the spelling on quite a few of your posts.
    Several of them are rife with spelling issues and I in finding it very troublesome
    to tell the truth then again I’ll definitely come back again.

    Here is my blog post IDN Live

  14. Heya i’m for the primary time here. I found this board and I to
    find It truly useful & it helped me out a lot.
    I hope to give one thing back and aid others such as you aided me.

  15. Great weblog right here! Also your web site rather a lot up
    very fast! What host are you the usage of? Can I
    am getting your associate hyperlink to your host?
    I desire my website loaded up as fast as yours lol

  17. Greetings! Very helpful advice within this article!
    It’s the little changes that make the greatest
    changes. Many thanks for sharing!

  18. I believe everything wrote was very logical. However,
    think on this, what if you were to write a awesome headline?
    I ain’t saying your content isn’t good, but what if you added a title
    that grabbed a person’s attention? I mean “
    Plain Vanilla” Angel Structure – Phil
    Strazzulla's Blog is a little boring. You ought to glance at Yahoo’s
    home page and see how they create post titles to get viewers interested.
    You might add a related video or a picture or two to grab readers excited about everything’ve
    written. Just my opinion, it could make your posts a little livelier.

    Also visit my homepage: login judi online

  19. Hmm it appears like your website ate my first comment (it was extremely long) so I guess I’ll just sum it
    up what I wrote and say, I’m thoroughly enjoying your blog.
    I too am an aspiring blog writer but I’m still new to the whole thing.

    Do you have any recommendations for beginner blog writers?

    I’d definitely appreciate it.

  20. What’s up everyone, it’s my first go to see at this website, and article is really fruitful in favor of me, keep
    up posting these content.

    My page; s128

  24. It’s very effortless to find out any matter on net as compared to books, as
    I found this piece of writing at this website.

    my homepage: s128

  26. Hello there, just became alert to your blog through Google, and found that it is really informative.
    I’m going to watch out for brussels. I will appreciate if you continue this in future.

    Lots of people will be benefited from your writing.

    Cheers!

  28. I got this website from my pal who told me about this site and now this time
    I am visiting this website and reading very informative articles here.

  29. Hey there I am so glad I found your blog page, I really found you by accident, while
    I was browsing on Digg for something else, Nonetheless I am here now and would just like to say thank you for
    a marvelous post and a all round entertaining blog (I
    also love the theme/design), I don’t have time to
    look over it all at the minute 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
    superb job.

    My page: ayamsabung.co

  30. Good day! I know this is kinda 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.

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

  35. Great post. I used to be checking constantly this blog and I’m impressed!

    Extremely helpful information specifically the last phase 🙂 I care for such information a lot.
    I was looking for this particular info for a very long time.
    Thank you and good luck.

    Also visit my homepage; slot via pulsa

  36. That is really attention-grabbing, You are an overly professional blogger.

    I’ve joined your rss feed and sit up for in quest of more
    of your magnificent post. Also, I’ve shared your website in my social networks

  37. I’ve been surfing online more than three hours today, yet I never found any interesting article
    like yours. It’s pretty worth enough for me. In my
    view, if all site owners and bloggers made good content as
    you did, the net will be a lot more useful
    than ever before.

  38. An outstanding share! I’ve just forwarded this onto a colleague who has been doing a little
    research on this. And he in fact bought me dinner simply because I discovered it
    for him… lol. So let me reword this….

    Thanks for the meal!! But yeah, thanks for spending time to discuss this topic here on your site.

    Here is my blog post zaporojie01

  39. I love what you guys tend to be up too. This sort of clever work and coverage!

    Keep up the fantastic works guys I’ve included
    you guys to blogroll.

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

  41. I started here a few weeks ago and it feels good to be in a program where
    everyone is friendly and a no-judgment zone. The lady
    at the desk was very helpful and sweet. The nurse was amazing too.
    I highly recommend this place to anyone trying to change their life around.

  43. A person necessarily assist to make significantly articles I’d state.
    This is the very first time I frequented your web page and so far?
    I surprised with the analysis you made to create this particular publish incredible.
    Wonderful activity!

  44. Howdy! Someone in my Myspace group shared this site with us so I came to look it over.
    I’m definitely enjoying the information. I’m bookmarking and will be tweeting this to my followers!
    Wonderful blog and amazing design and style.

  45. Very good blog! Do you have any recommendations for aspiring writers?
    I’m planning to start mmy own site soon bbut I’ma little
    lost on everything. Would you recommend starting with a
    free platform like WordPress or go for a psid option? There arre so
    many options out there that I’m totally confused ..
    Any tips? Thanks a lot!

    Also visit my page – Verified list for GSA

  46. Thanks a lot for sharing this with all people
    you really recognise what you are talking about!
    Bookmarked. Kindly also discuss with my web site =).
    We will have a link trade agreement between us

Comments are closed.