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. Jahre der Vorbereitung für mehrere Stunden der Besinnlichkeit.
    Per annum brennt der Weihnachtsbaum – leider auch im wortwörtlichen Sinne.
    Wenn ihr diese Tipps beachtet, sollte eigentlich nichts schiefgehen. Deutlich nachhaltiger,
    umweltfreundlicher und irgendwie sympathischer ist die Idee, der Pflanze ein längeres Leben zu bescheren, ohne
    auf einen schön geschmückten Christbaum an Weihnachten zu verzichten. Statt ihn zu
    fällen, kann der Baum seine Wurzeln behalten und die Weihnachtszeit im Topf verbringen.
    Wer einen Garten besitzt, kann so einen Weihnachtsbaum im Topf kaufen und sich auch den Rest des Jahres um sein Wohlergehen kümmern. Danach kommt er nach draußen und kann fürs nächste Weihnachtsfest abermals zum Einsatz
    kommen. Einen Weihnachtsbaum im Topf, ob gemietet oder
    gekauft, bekommt ihr umso mehr bei Baumschulen in eurer Nähe.
    Diese Möglichkeit hat aber nicht jeder, weshalb sich in den vergangenen Jahren auch die Option des Miet-Weihnachtsbaums etabliert hat.
    Nicht bei jeder Baumschule findet ihr ein solches Angebot, deswegen solltet ihr vorm
    Besuch anrufen und nach Weihnachtsbäumen im Topf fragen.

  2. Hey there! I know this is somewhat off topic but I was wondering if you knew where
    I could get a captcha plugin for my comment form?
    I’m using the same blog platform as yours and I’m having trouble
    finding one? Thanks a lot!

    Also visit my blog :: Mobile App

  3. Hey! I’m at work browsing your blog from my new iphone 3gs!
    Just wanted to say I love reading your blog and look forward to all your posts!

    Carry on the outstanding work!

  6. Hello just wanted to give you a quick heads up. The
    words in your content seem to be running off the screen in Opera.

    I’m not sure if this is a format issue or something to do with browser compatibility but I thought I’d post to let
    you know. The layout look great though! Hope you get the
    problem solved soon. Many thanks

  7. I do not even know how I ended up here, but I thought this post was good.

    I do not know who you are but certainly you’re going to a
    famous blogger if you aren’t already 😉 Cheers!

  9. Naturally, for those hot girls who prefer to the Free Nude Sex Videos appealing look of Tifa Lockhart, finding deluxe Tifa Lockhart costume is the best bet possible to release their zeal.
    Also please note there are no hub or tube sites listed
    here for they are not even close to the Best Adult Business Opportunity’s available today.

    Asian, white, ebony, anal, blowjob, role play, bdsm and much more is hiding
    here in plain sight. Discussions are based on understanding vampires and
    are strictly not fictional role play. The site is intended for adults 18 or older
    due to the graphic nature of the vampirism discussions.
    The site also provides a link the Sanguinarius Yahoo group if you prefer an email list for discussions.
    That’s the case for Anthea, a 46-year-old who has been a member of Killing Kittens since June 2019.
    The group is a support system for her, where she can chat with people
    online and through in-person events. There is also a group on Yahoo if you prefer that format to live chatting, although it is not active with only one post
    per month for the last several years.

  10. Unquestionably consider that that you said. Your favorite reason appeared to be at
    the internet the simplest factor to bear in mind of.
    I say to you, I definitely get annoyed at the same time as folks consider issues that they
    plainly don’t recognise about. You controlled to hit the nail upon the
    top and also outlined out the whole thing without having side effect , people can take a signal.
    Will likely be back to get more. Thank you

  12. Woah! I’m really enjoying the template/theme of this website.
    It’s simple, yet effective. A lot of times it’s very hard to get that “perfect balance” between usability
    and appearance. I must say you have done a awesome job with this.
    Additionally, the blog loads super quick for me on Chrome.
    Exceptional Blog!

  13. I like the helpful information you provide in your articles.
    I will bookmark your blog and check again here
    frequently. I’m quite certain I will learn many new stuff right here!
    Good luck for the next!

  14. Solche Funktionen können beispielsweise eine extreme Wendigkeit,
    ein sehr geringes Gewicht und ein geringer Kraftaufwand, um sich fortzubewegen sein. Wenn der Alltag nicht länger selbständig bewältigt
    werden kann und auch Transfers und Sitzkorrekturen wenige durchgeführt werden können, kommt ein Pflegerollstuhl zum Einsatz.
    Sowohl Fuss-, Arm- als auch die Kopfstütze lassen sich verstellen und
    eine Kippfunktion verändert den Sitzwinkel.
    Diese bieten höchsten Komfort, sind übergewichtig darauf ausgelegt,
    dass eine Person viele Stunden bequem in ihm verbringen kann.
    Durch Verstellen der Rückenlehne kann sogar eine liegende
    Position hergestellt werden. Das Leben trotz körperlicher Einschränkungen in vollen Zügen zu geniessen ermöglicht
    ein Elektrorollstuhl. Unterstützende Maßnahme der schiebenden Person kann ein Elektromotor
    ergänzt werden. Ein hoher Sitzkomfort und viele Einstellungsmöglichkeiten werden ergänzt durch
    die elektrische Steuerung. Ein Steuerungsmodul ist in die Armlehne
    integriert und ermöglicht es, mit einer Hand ohne grossen Aufwand, den Rollstuhl in alle Richtungen zu bewegen. Auch die Geschwindigkeit lässt sich regulieren. Setzen Sie sich mit uns in Verbindung und wir finden gemeinsam
    heraus, welches Modell das passende für Ihre Bedürfnisse ist.
    Wenn ein Kauf am Beginn nicht in Frage kommt,
    besteht auch die Möglichkeit, einen Rollstuhl zu mieten. Wir beraten Sie gerne!

  15. Links wirken hier wie Empfehlungen in der realen Welt.
    Je vertrauenswürdiger eine empfehlende bzw.

    verweisende Quelle ist, desto wertvoller ist der Backlink bzw.
    die Empfehlung. Weniger die Anzahl der Links an sich (Linkpopularität).

    Hier spielt an erster stelle die Anzahl der verschiedenen verlinkenden Domains, die sogenannte Domainpopularität, eine Rolle.
    Die zweite Ebene ist die thematische Beziehungsebene. Übertragen auf die Semantik bzw.
    Graphentheorie sind Links die Kanten zwischen den Knoten bzw.
    Entitäten. Link stellen auch immer Beziehungen zwischen den Dokumenten und deren dort abgebildeten Themen dar.

    Owned- und teilweise auch Self-Placed-Links wie Branchenbücher sind zuvörderst für die Entitäten-Bildung zuständig, während Paid- und
    Earned Links Sinn für die Verbesserung der Autorität einer
    Domain machen. Wir bei Aufgesang orientieren uns hier an ein semantisches Verlinkungskonzept- Mehr dazu in dem Beitrag Semantisch Themen finden: Wie
    identifiziert man semantisch verwandte Keywords?
    Umsetzung: Hier übernimmt der/die SEO-Manager(in) wieder einmal erst einmal eine beratende Funktion. Entsprechend dem ob man sich für einen aktiven skalierbaren Linkaufbau oder organischen Linkaufbau via
    Content-Marketing entscheidet.

  17. Excellent blog here! Also your web site loads up 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

  18. Hello there, I discovered your site by the use
    of Google even as looking for a comparable matter, your
    site got here up, it seems good. I’ve bookmarked it in my google
    bookmarks.
    Hi there, simply became aware of your blog via Google,
    and found that it is really informative. I’m going
    to be careful for brussels. I will appreciate in the event you proceed this in future.
    A lot of folks will be benefited out of your writing.

    Cheers!

  20. Hello there, just became aware of your blog through Google, and found that it’s really informative.
    I’m gonna watch out for brussels. I will appreciate
    if you continue this in future. Numerous people
    will be benefited from your writing. Cheers!

  23. Hey I know this is off topic but I was wondering if you knew
    of any widgets I could add to my blog that automatically tweet my newest twitter updates.
    I’ve been looking for a plug-in like this for quite some time and
    was hoping maybe you would have some experience with something like this.
    Please let me know if you run into anything. I truly
    enjoy reading your blog and I look forward to
    your new updates.

  24. Schon seit jeher der Rolex-Ära legte Gründer und Visionär Hans Wilsdorf gleichermaßen Wert auf die gehobenen Ansprüche von Männern und Frauen an eine hochwertige Uhr.

    Neben anderen der Rolex Datejust entstand nicht nur ein Meisterwerk an Perfektion – als erster Chronometer mit Kalenderfunktion war die Rolex Datejust zudem kann nur
    ihm passieren Meilenstein in der Geschichte von Rolex. Die Rolex Lady Datejust entwickelte die Luxusmanufaktur Ende der 1950er-Jahre das weibliche Pendant zu diesem modernen Klassiker
    der Uhrmacherkunst. In Zeiten von Pionierinnen und Abenteurerinnen war eine Uhr wie die Rolex Lady
    Datejust nicht nur schmückendes Accessoire, sondern sollte auch durch Funktionalität
    in Alltag und Beruf überzeugen. Sie gilt heute wie in den alten Zeiten als Symbol für die einzigartigen Stärken einer Frau, die von selbstbewussten Markenbotschafterinnen aus
    Kultur, Sport und Wissenschaft verkörpert werden.
    Jede Frau war und ist mit dieser Uhr bislang im wahrsten sinne des wortes „up
    to date”. Wir bei CHRONEXT legen höchsten Wert auf die Qualität unserer Luxusuhren.

  26. Thanks for the marvelous posting! I certainly enjoyed reading it, you may be a great author.I will make
    sure to bookmark your blog and will eventually come back someday.
    I want to encourage that you continue your great posts, have a nice afternoon!

  27. I am sure this article has touched all the internet viewers,
    its really really fastidious piece of writing on building up new webpage.

  29. excellent put up, very informative. I’m wondering why the
    other specialists of this sector don’t notice this. You should proceed your writing.
    I am sure, you have a huge readers’ base already!

  32. What i do not realize is actually how you’re now not really a lot more neatly-preferred than you may be right now. You’re so intelligent. You recognize thus considerably when it comes to this matter, made me individually believe it from a lot of numerous angles. Its like men and women aren’t interested until it is one thing to accomplish with Girl gaga! Your personal stuffs outstanding. All the time care for it up!

  33. Excellent goods from you, man. I’ve take into accout your stuff prior to and you’re just too fantastic. I really like what you’ve acquired right here, certainly like what you are stating and the way in which wherein you assert it. You’re making it entertaining and you still take care of to keep it smart. I cant wait to read much more from you. This is actually a terrific site.

  35. I’m not sure exactly why but this web site is loading incredibly slow for me.
    Is anyone else having this issue or is it a issue on my end?
    I’ll check back later and see if the problem still exists.

  37. I am really loving the theme/design of your blog. Do you ever run into any internet browser compatibility issues? A small number of my blog readers have complained about my blog not working correctly in Explorer but looks great in Firefox. Do you have any tips to help fix this issue?

  38. Hi there, I found your web site by way of Google at the same time as searching
    for a similar matter, your website came up, it
    appears to be like good. I have bookmarked it in my google bookmarks.

    Hi there, just become aware of your weblog thru Google, and found that it is really informative.
    I’m going to watch out for brussels. I’ll be grateful for those who proceed this in future.
    Lots of other people can be benefited out of your writing. Cheers!

  39. Today, while I was at work, my cousin stole my iPad and tested to see if
    it can survive a 25 foot drop, just so she can be
    a youtube sensation. My iPad is now destroyed and
    she has 83 views. I know this is entirely off topic but
    I had to share it with someone!

  40. Welche Frisur bei dünnen Haaren und hoher Stirn? Für Damen mit dünnen Haaren und hoher
    Stirn ist es manchmal schwer, die passende Frisur zu finden. Langer Pony
    – Die Frisuren mit Pony 2020 sind wunderschön und wirken Wunder auf Damen mit hoher
    Stirn. Indem Sie mehr Volumen in den Bereichen um
    Ihr Gesicht bringen, sieht Ihr Haar dicker und voller aus.
    Dünne Haare neigen mehr zu Haarbruch, was zu vielen Baby
    Hairs in Ihrem Gesicht führen kann. Bob – Indem Sie
    dünne Haare kurz halten, kann das Haar mit wenig Aufwand dicker
    und voller aussehen. Wieso? Ein langer Haarschnitt kann
    das Haar belasten und es schlaff und leblos aussehen lassen. Eine Möglichkeit
    ist ein Seitenpony, der die Aufmerksamkeit auf Ihre Augen und nicht auf die Stirn ziehen wird.
    Ein kurzer Schnitt dagegen gibt mehr Volumen. Sie können es auch mit einem Mittelscheitel versuchen,
    der die Länge der Stirn kürzen wird. Pixie – Falls Sie sich extra abenteuerlustig fühlen,
    kann ein Pixie Schnitt wirklich Wunder für feine Haare machen.

  41. 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 crazy so any assistance is very much appreciated.

  42. This post will assist the internet visitors for building up
    new website or even a weblog from start to end.

  44. Hi there just wanted to give you a brief heads up and let you know a few of the images aren’t loading correctly.
    I’m not sure why but I think its a linking issue.
    I’ve tried it in two different web browsers and both show the same results.

  45. 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 ideas for your blog you might
    be interested in hearing. Either way, great blog and I look forward to seeing it expand over time.

  47. Quality posts is the main to invite the visitors to go to see
    the website, that’s what this website is providing.

  48. whoah this blog is magnificent i really like reading your posts.
    Keep up the good work! You aleady know, lots of persons are searching round for this info, you
    could help them greatly.

    my web site; voyeur house

  49. Appreciating the persistence you put into your
    website and detailed information you offer. It’s great to come across a blog every once in a while that isn’t the same outdated rehashed
    material. Wonderful read! I’ve bookmarked your site and I’m including your RSS feeds to my Google
    account.

Comments are closed.