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”

  7. Hi just wanted to give you a quick heads 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.

    my web-site :: Illinois Dispensary

  9. With havin so much written content do you ever run into any problems of plagorism
    or copyright infringement? My blog has a lot of unique content I’ve either authored myself or outsourced but it seems a lot of it is popping it up all over the web without my agreement.
    Do you know any methods to help stop content from being ripped off?
    I’d really appreciate it.

  11. Fantastic goods from you, man. I have be mindful
    your stuff prior to and you are simply too excellent.

    I really like what you have got here, really like what you are stating and the way in which you say it.
    You make it enjoyable and you continue to care for
    to stay it sensible. I cant wait to read far more from you.

    That is actually a wonderful web site.

    My website; Unlock Car

  18. Nice post. I was checking continuously this blog and I’m impressed!
    Extremely helpful information specifically the last part 🙂 I care
    for such information much. I was seeking this certain information for a long
    time. Thank you and good luck.

    Feel free to surf to my blog post; timberland

  19. Kurtköy Yeni Model Escort ilanları ve resimleri
    Merhabalar ben kusursuz yeni model kurtköy escort bayan .
    Yüzünde ona aşık olmanızı sağlayacak
    çok büyülü bir şey var. O inanılmaz güzel.

    Gri gözleri, kahverengi saçları, doğal olarak pembe dudakları
    ve pembe yanakları onu çok masum gösteriyor. O mükemmel bir itaatkar tür.

    Onun yapmasını istediğiniz her şeyi yapardı. Müşterilerinin memnuniyeti önceliği olup,
    müşterilerine asla ‘hayır’ demeyecektir.

    Onun adı Sofia sadece 20 yaşında ama müşterilerine
    olan bağlılığı ona çok fazla takdir kazandırdı. Bu bayanla tekrar
    tekrar çıkan birçok kişi var.
    Bunu yapacak bir sonraki adam sen bile olabilirsin. Mezun ve oryantal dans konusunda
    iyi eğitimli. Sık sık Kurtköy’deki bazı kulüplerde veya barlarda
    sahne alıyor.

    Kız arkadaş deneyimi için mükemmel. Sadece başınızı
    onun omzuna koyup saatlerce konuşabilir
    ya da silüeti seyrederken balkonda bir şeyler içebilirsiniz.

    Yatağınızı ısıtmanın yanı sıra harika bir arkadaş da olabilir.
    Onunla neredeyse istediğiniz her şeyi paylaşabilirsiniz.
    Seyahat etmeyi ve tabii ki sürprizleri de sever.
    Kusursuz yeni model Escort bayan kurtköy arıyorsanız,
    beni aramanız yeterli!

  22. Hello there! This blog post could not be written much
    better! Looking at this post reminds me of my previous roommate!

    He continually kept preaching about this.
    I’ll send this information to him. Pretty sure he will have a
    good read. Thank you for sharing!

  23. I’ve been browsing on-line greater than 3 hours these days,
    yet I by no means discovered any fascinating article like yours.
    It’s beautiful price sufficient for me. In my view, if all website owners and bloggers made
    just right content as you probably did, the web shall be much
    more helpful than ever before.

  24. Wonderful blog! I found it while surfing around on Yahoo News.

    Do you have any suggestions on how to get listed
    in Yahoo News? I’ve been trying for a while but I never seem to get there!
    Many thanks

  25. It is the best time to make some plans for the future and it’s time to be happy.
    I have read this post and if I could I want to suggest you few interesting things
    or tips. Perhaps you can write next articles referring to this article.
    I wish to read more things about it!

  26. Its such as you learn my thoughts! You appear to grasp a lot approximately this, like you
    wrote the e book in it or something. I believe that you simply could do with a few % to force the message house
    a little bit, but instead of that, that is magnificent
    blog. An excellent read. I will certainly be back.

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

  29. Exceellent site you have here but I was wondering if you knew of any message boards
    that cover the same topics discussed here? I’d really love to be a part
    of online community where I can geet feedback from other knowledgeable individuals that
    share the same interest. If you have anyy suggestions,
    please let me know. Kudos!
    web site

  30. Thanks for a marvelous posting! I definitely enjoyed reading it, you will
    be a great author.I will be sure to bookmark your blog and will eventually come back very soon. I want to encourage you to definitely continue your great writing, have a nice morning!

  31. Normally I do not read article on blogs, however I wish to say that
    this write-up very pressured me to try and do so! Your writing style
    has been amazed me. Thank you, very great article.

  32. Amazing blog! Do you have any suggestions
    for aspiring writers? I’m planning to start my own blog soon but
    I’m a little lost on everything. Would you advise starting with a free platform like WordPress or go
    for a paid option? There are so many choices out there that I’m totally overwhelmed ..
    Any suggestions? Appreciate it!

  33. A person essentially help to make critically articles I might state.
    This is the very first time I frequented your website page
    and so far? I amazed with the research you made to make this particular post amazing.
    Excellent task!

  35. This is the perfect site for anyone who hopes to understand this topic.
    You know a whole lot its almost hard to argue with you (not that I really
    would want to…HaHa). You certainly put a new spin on a subject
    which has been discussed for years. Excellent stuff, just wonderful!

    Feel free to surf to my web-site: nonton sabung ayam

  36. Why visitors still make use of to read news papers when in this technological world everything is existing on web?

  38. Excellent article. Keep posting such kind of info on your page.
    Im really impressed by your site.
    Hey there, You’ve performed a fantastic job.
    I will definitely digg it and in my view recommend
    to my friends. I’m confident they’ll be benefited from this site.

    Here is my webpage; hydraruzxpnew4af.onion

  40. Right here is the perfect web site for anyone who would like to understand this topic.
    You understand a whole lot its almost hard
    to argue with you (not that I personally will need to…HaHa).
    You definitely put a new spin on a topic which has been written about for ages.
    Excellent stuff, just great!

    Also visit my web site; hydraruzxpnew4af.onion

  42. Hello there, I do believe your web site might be having
    browser compatibility issues. Whenever I take
    a look at your web site in Safari, it looks fine but when opening in I.E.,
    it’s got some overlapping issues. I just wanted to provide you with a quick heads up!

    Aside from that, wonderful website!

  43. I feel this is one of the most vital information for me.
    And i’m satisfied reading your article. However want to statement on few normal things, The web site taste is perfect, the articles is truly excellent :
    D. Just right activity, cheers

    my webpage – 홈타이

  49. Magnificent goods from you, man. I’ve understand your stuff previous to and you’re just extremely excellent.
    I really like what you have acquired here, certainly like
    what you are saying and the way in which you say it. You make
    it enjoyable and you still take care of to keep it smart.
    I can not wait to read far more from you. This is actually a great web site.

  50. Wow that was odd. I just wrote an very long comment but after I clicked submit my comment didn’t appear.
    Grrrr… well I’m not writing all that over again. Anyways, just wanted to say fantastic blog!

Comments are closed.