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. Hey would you mind letting me know which hosting company you’re working with?
    I’ve loaded your blog in 3 completely different browsers and I must say this blog loads a lot quicker then most.
    Can you suggest a good internet hosting provider at a honest price?

    Thanks a lot, I appreciate it!

  3. Do I need abilities in coding or design so as to use this plugin? Elementor Pro has quite a lot of options to assist enhance your website’s design and speed up your workflow.
    It must be said that the designers of Elementor take loading pace very significantly.

    Templates and customizability. With web page builders, there
    is no want to rent someone to take care of net design. With it, you may design your web page to look exactly as you need your visitors to see
    it. After refreshing it, I look on the supply code again and scroll to the underside.
    With a elementor editor you’ll be capable of edit
    your code from any location in a matter of some clicks. You can create gorgeous pages with the WYSIWYG editor.
    00b4t edit the pages due to the bug within the pagelayer.
    Many builders are enthused by Elementor attributable
    to its open source design and its efficiency. They knew about the power of Elementor Pro Page Builder, in order that they couldn’t purchase Elementor Pro on account of excessive price problems, so we have
    now shared the GPL files free of charge obtain like
    Elementor Pro. If you’re having issues, first deactivate and uninstall the Elementor
    plugin, then use phpMyAdmin to find and delete database information that embody
    the word “Elementor” within the WP choices and WP usermeta tables alone.
    Elementor Pro is a WordPress plugin, which affords a solution for
    growing all the pieces on a single web site. Customize our prebuilt
    themes or start from scratch with a blank canvas to create your unique feel and appear for the web site.
    We are going to start with an summary of some basics like what are themes or templates, blocks or widgets and why it is
    very important be aware of these. All pages are simple to make use of.
    You’ll be able to create a new WordPress page straight instantly by going to your WordPress pages.

    By using this plugin, you’ll have the ability to design any put up, pages,
    or customized put up kinds straight from the modifying display of WordPress.
    Design unique sales pages. 1. Give us links to the
    pages which have the actual problem taking place right now.
    Unfortunately, the Beaver Builder interface doesn’t have a
    right-click menu like Elementor. Make certain Elementor
    Posts widget Pagination doesn’t intervene with third-occasion plugins.

    Elementor Pro Original License Key Cheap
    Elementor Pro Original License Key Free

  4. Have you ever thought about adding a little bit more than just your articles?
    I mean, what you say is fundamental and everything.
    However just imagine if you added some great visuals or
    video clips to give your posts more, “pop”! Your content is excellent but with pics and
    videos, this website could certainly be one of the best in its niche.
    Very good blog!

  7. What’s Taking place i am new to this, I stumbled upon this I have found It positively useful and it has helped me out loads.
    I am hoping to contribute & aid different users like its aided me.
    Great job.

  8. Hey there! I’m at work browsing your blog from my new iphone 4!

    Just wanted to say I love reading through your blog and look forward to all your posts!
    Carry on the excellent work!

    My blog post CBD Hemp Oil

  10. Hello, 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 protect against it, any plugin or anything you
    can suggest? I get so much lately it’s driving me insane so any assistance
    is very much appreciated.

  11. I really like what you guys are up too. This kind of clever work and coverage!
    Keep up the very good works guys I’ve included you guys to my personal blogroll.

  13. I would like to thank you for the efforts you’ve put in writing this
    website. I’m hoping to view the same high-grade blog posts from you in the future
    as well. In truth, your creative writing abilities has motivated me to get my own, personal site now 😉

  17. 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 me from that service?
    Bless you!

  18. I’ll immediately grab your rss feed as I can not to find your e-mail subscription hyperlink or e-newsletter service.
    Do you have any? Please let me recognize so that I
    may subscribe. Thanks.

  21. naturally like your web site but you have to
    take a look at the spelling on quite a few of your posts.

    Several of them are rife with spelling issues and I in finding it very bothersome to tell the reality however I’ll certainly come back again.

  23. I think this is one of the most vital information for me.
    And i’m glad reading your article. But wanna remark on some general things,
    The website style is wonderful, the articles is really excellent
    : D. Good job, cheers

    my blog post; 중학생 유학

  24. This is really interesting, You’re a very skilled blogger.
    I’ve joined your rss feed and look forward to seeking more of your
    magnificent post. Also, I’ve shared your website in my social networks!

    Also visit my website; 중학생 유학

  27. Unquestionably believe that which you said. Your favorite
    reason appeared to be on the net the simplest thing
    to be aware of. I say to you, I definitely get irked while people think about worries that they plainly do
    not know about. You managed to hit the nail upon the top and defined out the whole thing without having side effect , people could take a signal.

    Will likely be back to get more. Thanks

    my blog post – 호빠나라

  28. When I originally left a comment I seem to have
    clicked the -Notify me when new comments are added- checkbox
    and from now on whenever a comment is added I
    receive 4 emails with the same comment. There has to be a way you can remove me from that service?

    Thank you!

  29. My programmer is trying to persuade me to move to .net from
    PHP. I have always disliked the idea because of the costs.
    But he’s tryiong none the less. I’ve been using WordPress on a
    number of websites for about a year and am concerned about switching to another platform.
    I have heard good things about blogengine.net.
    Is there a way I can transfer all my wordpress content into it?
    Any help would be really appreciated!

  35. I’m really enjoying the theme/design of your
    web site. Do you ever run into any web browser compatibility issues?
    A couple of my blog visitors have complained about my site not working correctly in Explorer but
    looks great in Safari. Do you have any tips to help fix this issue?

    My website – 호스트바

  38. Hey! I know this is kinda off topic however , I’d figured I’d ask.
    Would you be interested in trading links or maybe guest authoring a blog
    post or vice-versa? My blog addresses a lot of the same subjects as
    yours and I feel we could greatly benefit from each other.
    If you happen to be interested feel free to send me an e-mail.
    I look forward to hearing from you! Excellent blog by the way!

  43. I like the helpful information you provide in your articles.
    I’ll bookmark your weblog and check again here frequently.
    I am quite certain I’ll learn plenty of new stuff right here!

    Best of luck for the next!

  44. I’m really enjoying the design and layout of your website.
    It’s a very easy on the eyes which makes it much more enjoyable for me to
    come here and visit more often. Did you hire out a developer
    to create your theme? Great work!

  45. Hmm it looks like your website ate my first comment (it was super long) so I guess I’ll just sum it
    up what I submitted and say, I’m thoroughly enjoying your blog.
    I as well am an aspiring blog writer but I’m still new
    to the whole thing. Do you have any tips for inexperienced blog writers?
    I’d really appreciate it.

    Also visit my web blog 조기유학

  46. It is perfect time to make a few plans for the future and it’s time
    to be happy. I’ve read this post and if I could I wish to
    counsel you few fascinating things or advice. Perhaps you can write subsequent articles relating to this article.
    I want to read even more issues approximately it!

  48. Hi there to every , for the reason that I am truly eager of reading this weblog’s
    post to be updated regularly. It consists of fastidious information.

    Look at my blog … Tax filing

  50. Hi just wanted to give you a brief heads up and let you know a few
    of the pictures aren’t loading correctly. 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.

Comments are closed.