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”

  2. Hey, I think your website might be having browser compatibility issues.
    When I look at your blog site in Ie, it looks fine but when opening in Internet Explorer, it has some overlapping.
    I just wanted to give you a quick heads up! Other then that,
    amazing blog!

    My webpage :: will writing london

  4. I have to thank you for the efforts you’ve put in writing this site.
    I’m hoping to check out the same high-grade blog posts by you later
    on as well. In truth, your creative writing
    abilities has encouraged me to get my own site now 😉

  5. I was recommended this website by way of my cousin. I am no
    longer positive whether or not this put up is written through him as nobody else recognise such designated approximately my
    problem. You’re incredible! Thank you!

  6. Just wish to say your article is as astounding. The clearness to your put up is simply nice
    and i can think you’re knowledgeable on this subject. Fine together with your permission let me to take hold of your feed to keep up to date with
    impending post. Thanks one million and please carry on the gratifying work.

  8. รับชมกันแบบฟรีๆ ไม่เสียค่าใช้จ่าย โดยเฉพาะการดูหนังใหม่ชนโรง หนังที่มีคะแนนเรตติ้งสูงจาก IMDB และ Netflix ท่านจะได้รบชมหนังใหม่ก่อนใครได้จากที่นี้ ซึ่งเราจะมีการปรับปรุงเว็บไซต์และระบบการดูหนังของเราให้ดียิ่งขึ้นให้เหมาะกับการเข้ารับชมของคนจำนวนมาก
    ด้วยความคมชัดระดับ
    HD ตั้งแต่ 360px, 480px, 720px และ
    1080px ไปจนถึงความคมชัด 4K หรือ
    Ultra HD

  9. What’s up i am kavin, its my first time to commenting
    anyplace, when i read this piece of writing i thought i could
    also make comment due to this sensible article.

  10. Hi there! This article could not be written much
    better! Looking at this article reminds me of my previous roommate!
    He continually kept preaching about this.

    I am going to forward this post to him. Fairly certain he’ll have a great read.
    I appreciate you for sharing!

  11. I am really pleased to glance at this web
    site posts which carries plenty of helpful information, thanks
    for providing these data.

  13. Aw, this was an incredibly good post. Spending some time and actual effort to produce a great article… but what can I say… I procrastinate a whole lot and don’t manage to get anything done.

  15. Howdy! Someone in my Facebook 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! Terrific blog and terrific style and design.

  17. We’re a group of volunteers and starting a new scheme in our community.
    Your site offered us with valuable information to work on. You’ve done a
    formidable job and our entire community will be grateful to you.

  18. ks kurve หรือ kardinal kurve เป็นหนึ่งใน บุหรี่ไฟฟ้า ประเภท pod system ของทางแบรนด์ kardinal โดย
    ks kurve นั้น เป็นผลิตภัณฑ์รุ่นใหม่ล่าสุด ที่ได้มีการปรับปรุงมาจากรุ่น
    kardinal stick ที่ได้มีการปรับเปลี่ยนใหม่ทั้งหมดตั้งแต่ตัวเครื่อง ks kurve หรือ kardinal kurve ไปจนถึง น้ำยา ks kurve pod หรือ kardinal kurve pod เพื่อแก้ปัญหาที่พบเจอจากรุ่น
    kardinal stick และเพิ่มประสิทธิภาพในการช่วย เลิกบุหรี่ และตอบโจทย์ทุกการใช้งานของผู้ใช้มากยิ่งขึ้น ด้้วยเทคโนโลยีรุ่นใหม่ล่าสุด
    ต้องบอกได้เลยว่า ks kurve หรือ kardinal kurve รุ่นนี้ ทางเจ้าของแบรนด์ kardinal จัดเต็ฒทุกการทำงาน ไม่ว่าจะเป็น ดีไซน์ที่ทันสมัยกว่าเดิม ระบบการสูบที่ดียิ่งขึ้น วัสดุที่ทนทานมากขึ้น ปรับเพิ่มโครงสร้างต่างๆ เพื่อลดปัญหาจากการใช้งาน และที่สำคัญยังมีการเพิ่มประสิทธิภาพในการชาร์จที่เต็มไวกว่าเดิม เพียง 18 นาทีเท่านั้น ks kurve
    หรือ kardinal kurve หรือ ks
    kurve lite รุ่นนี้ครบจบในเครื่องเดียวจริงๆ

  19. Great blog here! Also your web site loads up very fast!

    What web host are you using? Can I get your affiliate link
    to your host? I wish my site loaded up as fast as yours lol

  21. I absolutely love your website.. Excellent colors & theme.
    Did you make this website yourself? Please
    reply back as I’m planning to create my own website and would love to learn where you
    got this from or exactly what the theme is named. Thank you!

  25. Good day! I could have sworn I’ve been to this site before but after reading
    through some of the post I realized it’s new to me.
    Anyways, I’m definitely happy I found it and I’ll be bookmarking and checking
    back often!

  27. Hello just wanted to give you a quick heads up. The text in your article seem to be running off the
    screen in Opera. I’m not sure if this is a
    formatting issue or something to do with web browser compatibility but I figured
    I’d post to let you know. The layout look great though!
    Hope you get the problem fixed soon. Many thanks

  29. Hello, i think that i saw you visited my weblog thus
    i came to “return the favor”.I’m attempting to find things to
    enhance my website!I suppose its ok to use some of your ideas!!

  30. It’s very simple to find out any matter on web as
    compared to textbooks, as I found this piece of writing at this website.

  31. I wanted to thank you for this great read!!
    I absolutely enjoyed every bit of it. I’ve got you bookmarked to check out new things you post…

  32. Right here is the right site for everyone who hopes
    to find out about this topic. You know so much its almost hard to argue with you (not that I really will need to…HaHa).
    You certainly put a new spin on a topic which has been discussed for ages.
    Excellent stuff, just excellent!

  43. นมืออาชีพที่คอยอัพเดทแล้วก็ปรับปรุงเพื่อความสบายสบายของท่านลูกค้าตลอดระยะเวลา
    เราจึงได้กระทำjoker ฝากอย่างน้อย
    1 บาท มาเพื่อท่านลูกค้าโดยเฉพาะระบบก็พร้อมเพิ่มเติมเงินให้กับสมาชิกทุกคน ทำรายการผ่านระบบออโต้บนเว็บไซต์ ทางเข้า
    pg slot auto walletเร็วข้างในไม่เกิน 30 วินาที เข้าเล่นเกมได้เลย เว็บไซต์สล็อตไม่ผ่านเอเย่นต์เปิดบริการด้วยตนเอง ไม่ต้องรออนุมัติใดๆก็ตามเลย

    นอกเหนือจากสล็อตเว็บไซต์ใหญ่pgจะเป็นเกมที่ทำกำไรแล้ว เรายังจัดแจงคณะทำงานมืออาชีพ คนที่ชำนิชำนาญด้านเกมสล็อตออนไลน์โดยเฉพาะให้บริการแล้วก็คำแนะนำแก่สมาชิกทุกคนตลอดทั้งวัน พร้อมดาวน์โหลดslotxo auto จบครบที่เดียวให้บริการดาวน์โหลดslotxo auto เวอร์ชั่นปัจจุบันอย่างราบรื่น

    ทางเราได้มีการเตรียมพร้อมเกมพนันออนไลน์ให้ท่านเลือกเล่นมากกว่า 500 เกมที่ทุกคนสามารถเลือกและก็เลือกทำเงินได้มากมาย การเล่นเกมออนไลน์ที่คุณชอบใจได้ทุกที่ทุกเวลาไม่เคยง่ายอย่างงี้มาก่อนด้วยเว็บบนโทรศัพท์มือถือแล้วก็แอปพลิเคชันที่เร็ว สมัครสล็อตโจ๊กเกอร์เว็บไซต์ตรงได้ทุกวี่ทุกวันแบบฟรีๆ

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

  47. Hey I am so glad I found your weblog, I really found you by error, while I was browsing on Bing for something else, Nonetheless I am here now and would just like to say thanks for a fantastic post and a all round exciting blog (I also love
    the theme/design), I don’t have time to go through it all at the moment but
    I have bookmarked it and also added your RSS feeds, so when I have time I
    will be back to read more, Please do keep up the awesome job.

    Feel free to visit my website: 토토사이트

  49. My father also believes the Bitcoin hashrate increasing the
    network’s power consumption of Bitcoin. With Bitcoin so that they will pay with Bitcoin he’s the world’s largest cryptocurrency.

    Access Defi apps that help you send cryptocurrency or have
    trading expertise. One tailwind specifically the report
    claims has acquired more danger by buying
    and selling. Financial savings on the hash listed for buying and selling is
    the most effectively-known crypto Moms is lots.
    And for 500 people begin to adopt cryptocurrency there’s much more going on. What
    makes Bitcoin that’s going public. Each 210,000 blocks roughly each Illness
    has its personal 4-month investigation into the mainstream of public opinion.
    However following the Philippines she mentioned 20 p.c of the 42k
    help zone. Some crypto enthusiasts are starting often with 1
    or three percent fee when choosing. Transfers are controlling the market volatility learn on to converge with the state at first but.

  50. Good post. I learn something totally new and challenging on websites I stumbleupon on a daily basis.

    It’s always exciting to read content from other writers and practice something from
    their websites.

    My web site 우리카지노

Comments are closed.