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. Hi there would you mind sharing which blog platform you’re using?

    I’m planning to start my own blog soon but I’m having a difficult time deciding between BlogEngine/Wordpress/B2evolution and Drupal.

    The reason I ask is because your layout seems different then most blogs and I’m looking for something completely unique.
    P.S Apologies for getting off-topic but I had to ask!

  4. Hi there! I could have sworn I’ve been to this blog before but after browsing through many of the articles
    I realized it’s new to me. Nonetheless, I’m certainly happy I stumbled upon it and I’ll
    be bookmarking it and checking back frequently!

  6. Hi there, i read your blog from time to time and i own a similar one and i was just wondering if you
    get a lot of spam comments? If so how do you prevent it, any plugin or anything you can suggest?
    I get so much lately it’s driving me insane so any help
    is very much appreciated.

  11. certainly like your website however you have to test the spelling on several of your posts.
    Several of them are rife with spelling issues and I to find it very troublesome to
    inform the truth then again I’ll surely come again again.

    Here is my web site login slot online

  16. Hi, I do think this is an excellent website.
    I stumbledupon it 😉 I may return yet again since I bookmarked it.
    Money and freedom is the greatest way to change, may you be rich and continue to guide other people.

  18. Thank you for the good writeup. It in fact was a amusement account it.
    Look advanced to far added agreeable from you! By the way, how could we communicate?

    Check out my web-site; s128

  19. Hey there! I understand this is sort of off-topic but I had to ask.
    Does building a well-established blog such as yours require a large amount of work?
    I am completely new to blogging but I do write in my journal every day.
    I’d like to start a blog so I can easily share my own experience
    and thoughts online. Please let me know if
    you have any kind of suggestions or tips for new aspiring bloggers.
    Appreciate it!

  21. I’ll right away grasp your rss feed as I can’t find your
    e-mail subscription hyperlink or e-newsletter service.

    Do you’ve any? Please let me recognize in order that I may
    just subscribe. Thanks.

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

  23. Hi there I am so glad I found your weblog, I
    really found you by error, while I was looking on Aol for something
    else, Anyways I am here now and would just like to say many thanks for a tremendous
    post and a all round thrilling blog (I also love the theme/design), I don’t have time to go
    through it all at the minute but I have book-marked 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 excellent job.

  24. Woah! I’m really loving 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 superb usability
    and visual appearance. I must say that you’ve done a amazing job with this.
    Also, the blog loads super fast for me on Chrome. Excellent Blog!

  28. Hi there, You have done an incredible job. I will definitely digg it and personally recommend to my friends.
    I am confident they will be benefited from this site.

  29. Hello! Do you know if they make any plugins to protect against hackers?
    I’m kinda paranoid about losing everything I’ve worked hard on. Any recommendations?

  31. At this time it looks like Movable Type is the best blogging platform available right now.
    (from what I’ve read) Is that what you are using on your blog?

  32. Wow, fantastic weblog format! How long have you ever been running a blog
    for? you made running a blog glance easy. The total look of
    your website is fantastic, let alone the content material!

  34. Hi, I do believe this is an excellent blog. I stumbledupon it 😉
    I am going to revisit once again since I saved as a favorite it.
    Money and freedom is the greatest way to change, may you
    be rich and continue to guide others.

  37. شاید شما هم مثل بسیاری دیگر واژه استعدادیابی را جایی شنیده
    یا دیده و از خود پرسیده باشید استعدادیابی چیست؟ ما در این مقاله قصد
    داریم شما را با مفهوم استعدادیابی بیشتر آشنا کنیم.
    پس تا انتها با ما همراه باشید.

    استعداد چیست؟
    استعداد ها توانایی های بالقوه و ذاتی افراد هستندکه موجب می شوند
    شما چیزی را سریعتر و با صرف هزینه کمتر یاد بگیرید.
    در واقع پیشرفت افراد در فعالیتی
    خاص نشان دهنده مفهوم استعداد است.

    ما چون پیش از این در مطالب قبلی به طور کامل درباره استعداد توضیح
    داده ایم به همین تعریف کوتاه بسنده می کنیم .
    اگر مایلید درباره استعداد و انواع آن بیشتر بدانید مقاله استعداد چیست؟ را
    مطالعه فرمایید

    استعدادیابی یعنی چه؟
    برای آنکه بفهمیم استعدادیابی چیست بهتر است ابتدا تعریفی از آن ارائه دهیم.
    برخی استعدادیابی را این گونه تعریف می کنند:

    استعداد یابی یعنی تلاش برای پیش بینی ظرفیت آینده عملکرد یک فرد.
    و روندی که طی آن، آنچه که به عنوان استعداد درونی
    از زمان تولد در وجود شخص نهادینه شده، کشف شده و به یک استعداد درخشان تبدیل می شود.

    به بیانی دیگر، در هر فرد توانایی های بالقوه
    ای وجود دارد که ذاتی هستند.
    استعدادیابی یعنی ما این توانایی ها را کشف کنیم، آن را
    وارد زمینه ای که آن توانایی در آن کارآمد است کنیم و
    اجازه دهیم فرد در همان زمینه رشد کند
    و شکوفا شود و سر انجام منجر به توسعه فردی
    در شخص شود.

    تاریخچه استعدادیابی
    سالها پیش جانسون اوکانر از فارغ التحصیلان دانشگاه هاروارد در شرکت جنرال موتورز آمریکا
    متوجه شد که برخی کارمندان از کار
    خود راضی نیستند. آنها کار خود را دوست ندارند، افسرده اند و راندمان کاری
    پایینی دارند.

    او معتقد بود اگر کارمندان در
    بخش هایی که در آن استعداد و به ان علاقه
    دارند کار کنند مشکل فوق رفع خواهد شد.

    در نتیجه از آنها خواست در بخش هایی که
    فکر می کنند استعداد بیشتری دارند و موثرتر هستند کار کنند.
    نتیجه این کار بسیار رضایت بخش بود.

    در نتیجه او به فکر طراحی آزمون هایی افتاد که بتوانند استعدادها و علایق افراد را بسنجند و موقع استخدام آنها را در جای درستی به کار بگیرند.
    به این منظور آزمونی طراحی کرد که ما امروزه آن را
    با نام آزمون جانسون اوکانر می
    شناسیم و هنوز هم برای استعدادیابی و
    هدایت شغلی و تحصیلی کاربرد دارد.

    سالها بعد هوارد گرادنر طی تحقیقات فراوان خود به این
    نتیجه رسید که افرادی که جانسون اوکانر در سنین میانسالی استعدادیابی کرده در کودکی نیز همان استعدادها را داشتند و این
    از بچگی در آن ها وجود داشته است.
    به همین دلیل هوارد گاردنر اعتقاد داشت برای اینکه وقت افراد در زندگی تلف نشود، استعدادیابی را باید از سنین کم آغاز کرد.

    او استعدادیابی اشخاص را از
    سنین کودکی ۳ تا ۶ سال شروع کرد و
    نتیجه های شگفت آوری از این
    استعدادیابی‌ها گرفت.

    استعدادیابی چیست
    ضرورت استعدادیابی
    حالا که با مفهوم استعدادیابی آشنا شدید
    و متوجه شدید استعدادیابی چیست
    شاید از خود بپرسید که اصولا استعدادیابی چه ضرورتی دارد؟ برای این منظور ما
    فواید استعدادیابی را مختصرا برای شما
    برمی شماریم:

    فواید استعدادیابی
    جلوگیری از اتلاف وقت
    استعدادیابی باعث می‌شود افراد وقت خود را در زندگی تلف نکنند و از همان ابتدا سراغ کاری بروند که در آن
    بهتر هستند. عدم شناخت صحیح استعدادها و علایق باعث می شود فرد در زندگی مسیرهایی پیش بگیرد که در آن راضی و خوشحال نیست.
    این امر در همه انتخاب های مهم
    زندگی از جمله انتخاب رشته دبیرستان و دانشگاه و
    انتخاب شغل نمود زیادی دارد. افراد زیادی را
    دیده ایم که پس سالها درس خواندن در
    رشته ی دانشگاهی و یا حتی سالها کار کردن به ناگهان رشته با شغل خود را تغییر داده اند.
    در حالیکه سالهای زیادی از عمر خود
    را هدر داده اند.

  38. Admiring the commitment ｙou ρut іnto yоur website ɑnd in depth
    infoгmation ｙou pгesent. Іt’s great to come across a blog every once іn a
    wһile tһat isn’t the samｅ old rehashed material. Fantastic гead!
    I’vｅ bookmarked ʏour site ɑnd I’m including үоur RSS feeds to
    my Google account.

  40. Have you ever considered creating an ebook or guest authoring on other blogs?
    I have a blog centered on the same information you discuss and would love to have you share some stories/information. I know my
    viewers would appreciate your work. If you’re even remotely
    interested, feel free to send me an e-mail.

    Visit my web blog: slot deposit pulsa 10rb

  41. Thanks for the auspicious writeup. It actually was a entertainment account
    it. Glance advanced to more brought agreeable from
    you! However, how can we keep in touch?

  42. Hi there! I just wanted to ask if you ever have any problems with hackers?

    My last blog (wordpress) was hacked and I ended up losing
    months of hard work due to no back up. Do you have any solutions
    to prevent hackers?

  43. Oh my goodness! Amazing article dude! Many thanks, However I am experiencing difficulties with your
    RSS. I don’t know the reason why I am unable to subscribe to it.
    Is there anybody else having the same RSS problems? Anyone that knows
    the answer will you kindly respond? Thanx!!

  48. Having experience with this rehabilitation facility made me back to life where
    everything is in peace and harmony. I have been addicted to drugs for many years and I thought there was no solution to my
    problem but I was wrong because there is your facility who helped me out of addiction. I am
    very much thankful because you have changed my life.

Comments are closed.