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. I wanted to thank you for this wonderful read!!

    I certainly loved every little bit of it. I have got you bookmarked to check out new
    stuff you post…

  8. These are genuinely wonderful ideas in on the topic of blogging.
    You have touched some good things here. Any way keep up wrinting.

  9. Hi there! I know this is kinda off topic but I was wondering
    which blog platform are you using for this site?
    I’m getting tired of WordPress because I’ve had problems 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.

  10. Hello there! I know this is somewhat off topic
    but I was wondering which blog platform are you using
    for this website? I’m getting fed up of WordPress
    because I’ve had problems with hackers and I’m looking at alternatives for another platform.
    I would be great if you could point me in the direction of a
    good platform.

  13. An interesting discussion is definitely worth comment.

    There’s no doubt that that you should publish more on this issue, it might not be a taboo
    subject but generally people don’t discuss these subjects.

    To the next! Kind regards!!

  14. We are a group of volunteers and starting a new scheme in our community.
    Your web site provided us with valuable information to work on. You have done a formidable job and
    our entire community will be grateful to you.

  16. Admiring the time and energy you put into your site and
    detailed information you provide. It’s good to come across a
    blog every once in a while that isn’t the same out of date rehashed material.
    Fantastic read! I’ve saved your site and I’m including
    your RSS feeds to my Google account.

  18. When some one searches for his essential thing, thus he/she wishes to
    be available that in detail, thus that thing is maintained over here.

  19. This is the perfect webpage for everyone who hopes to find out about this topic.
    You understand so much its almost hard to argue with you (not that I actually will
    need to…HaHa). You definitely put a fresh spin on a subject which has been written about for a long
    time. Excellent stuff, just excellent!

  20. Definitely believe that which you said. Your favorite reason appeared to
    be on the web the simplest thing to be aware of. I say to you, I definitely get annoyed while people consider worries that they just don’t know about.
    You managed to hit the nail upon the top and defined out the whole thing
    without having side-effects , people can take a signal.

    Will probably be back to get more. Thanks

  22. I’m really loving the theme/design of your blog. Do you ever run into any browser
    compatibility problems? A few of my blog readers have complained about my blog not operating correctly in Explorer but looks great in Firefox.
    Do you have any recommendations to help fix this issue?

  24. Superb website you have here but I was wondering if you knew of any
    forums that cover the same topics talked about here?
    I’d really love to be a part of community where I can get suggestions
    from other experienced people that share the same interest.

    If you have any recommendations, please let me know. Kudos!

  25. I think what you said was actually very reasonable. But, think on this, what if you composed
    a catchier title? I mean, I don’t want to tell you how to run your website, but
    what if you added something that makes people desire more?
    I mean “Plain Vanilla” Angel Structure – Phil Strazzulla's Blog is
    kinda plain. You might glance at Yahoo’s front page and note how they
    write news headlines to get viewers to click. You might add a related video or a
    related pic or two to grab people excited about everything’ve written. In my
    opinion, it might bring your posts a little livelier.

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

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

  34. An outstanding share! I have just forwarded this onto
    a coworker who has been conducting a little research on this.

    And he in fact bought me breakfast due to the fact that
    I found it for him… lol. So let me reword
    this…. Thanks for the meal!! But yeah, thanks for spending the time to discuss this subject here
    on your internet site.

    Also visit my homepage … road tax price check

  36. I loved as much as you will receive carried out right here.
    The sketch is attractive, your authored material stylish.
    nonetheless, you command get got an nervousness over
    that you wish be delivering the following.
    unwell unquestionably come more formerly again as exactly the same
    nearly a lot often inside case you shield this hike.

    Stop by my web page – ieo for class 2

  45. When I originally left a comment I appear to have clicked the -Notify me when new
    comments are added- checkbox and now whenever a comment is added
    I receive four emails with the exact same comment.
    Perhaps there is a means you can remove me from that service?
    Thank you!

  46. Aw, this was a very nice post. Finding the time and actual effort to make a
    very good article… but what can I say… I hesitate a whole
    lot and don’t seem to get nearly anything
    done.

  50. Hello There. I found your blog using msn. This is a really well written article.
    I’ll be sure to bookmark it and come back to read extra of your useful
    info. Thanks for the post. I’ll certainly return.

Comments are closed.