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”

  5. This web site definitely has all the information and facts I
    wanted about this subject and didn’t know who to ask.

  7. Einen Eigenbeleg schreiben Sie nun eruptiv mit unserem Eigenbeleg-Generator.

    Kostenlos einen professionellen Eigenbeleg schreiben kann so einfach
    sein! Das Herunterladen ist absolut kostenfrei für Sie und der Eigenbeleg enthält keine Werbung!
    1. Einstellungen wie z.B. Laden Sie den fertig erstellten Eigenbeleg als PDF-Eigenbeleg herunter und drucken Sie diesen dann
    einfach aus. So schreiben Sie Ihre Eigenbelege
    nächstens noch schneller. Dieser Eigenbeleggenerator funktioniert auch auf Tablets und Smartphones.
    Tipp: Speichern Sie die eingegebenen Daten fürt nächste Mal
    unzertrennlich Cookie! Bitte beachten Sie, dass Sie die Eingabemaske ggf.
    seitlich scrollen müssen, um alle Inhalte verändern zu können. Passen Sie
    die nachfolgenden Felder in unserem Muster-Eigenbeleg an, klicken Sie den Button „PDF- Eigenbeleg jetzt downloaden” und
    schon ist Ihr Eigenbeleg erstellt. Unser Eigenbeleg-Generator
    speichert die ihrer eingegebenen Daten niemals auf unserem Server, so ist der Datenschutz zu jeder Zeit gewährleistet.
    Lesen Sie hernach mehr übers Thema „ Eigenbeleg schreiben”.
    Dezimaltrennzeichen Hinweis: die Tausender- und Dezimaltrennzeichen wirken sich nur auf
    den PDF-Beleg aus. Daten im Eigenbeleg speichern? Noch mehr Dokumente schreiben? Sie die eingegebenen Daten kostenlos unzertrennlich Cookie speichern! Zusätzlich können Sie Ihre Kunden verwalten und Zahlungseingänge nachhalten. Testen Sie FirstBill,
    um professionelle Dokumente mit Logo zu schreiben. Ist die
    Ausgabe tatsächlich beruflich bzw. betrieblich bedingt und erscheint die Höhe glaubhaft,
    wird der Eigenbeleg vornehmlich vom Finanzamt anerkannt.
    Wir haben keine vorgeschriebene Form des Eigenbeleges, er kann gegebenenfalls auch handschriftlich erstellt werden. Ein Eigenbeleg dient als Ersatz für
    eine nicht ausgestellte oder verloren gegangene Quittung oder Rechnung.
    Sehr viel komfortabler und übersichtlicher ist aber in jedem Falle das Ausfüllen qua des Eigenbeleg-Generators.
    Grund fürt Ausstellen des Eigenbeleges (z.B. Der Vorsteuerabzug ist bei einem Eigenbeleg grundsätzlich
    nicht vorstellbar. Wir sind stetig bemüht, Ihnen das Schreiben Ihrer Belege mit unserem Eigenbelegsgenerator noch einfacher drin.
    Gemäß § 15 UStG ist hierfür eine ordentliche Rechnung notwendig.
    Bitte sagen Sie uns Ihre Meinung!

  8. So, dass SEO Marketing sehr nachhaltig ist und sich gut beinahe Unternehmensgröße und Strategie anpassen lässt,
    ist diese Disziplin insbesondere für junge Unternehmen interessant, die sich im Markt etablieren möchten. Aber auch Unternehmen, die stets auf Neukunden angewiesen sind, sollten SEO Marketing betreiben. SEO Marketing ist im Zuge des Online
    Marketing eine relevante Größe mehr Umsatz zu erzeugen. SEO Marketing ist für alle Unternehmen hilfreich, deren Kern-Zielgruppe im Zusammenhang der Customer
    Journey für die Informations- oder Kaufphase Suchmaschinen nutzen. Für wen ist SEO Marketing sinnvoll?

    Somit ist SEO Marketing sicherlich für alle E-Commerce
    Anbieter relevant, da langfristig Traffic, der über SEO Marketing
    zustande kommt, günstiger ist als Traffic, der über Suchmaschinenwerbung (SEA) Maßnahmen generiert wird.
    Mithilfe von SEO Marketing und einer spezifischen Fachexpertise können so
    Interessenten aufmerksam gemacht werden. SEO Marketing ist auch für Freiberufler oder Fachspezialisten interessant, die
    sich positionieren und ein Themenfeld sauber besetzen müssen. Auch im B2B Marketing spielt SEO eine große Rolle,
    da auch im Businessumfeld Suchmaschinen intensiv genutzt werden, um sich über Lösungen zu informieren, Anbieter
    zu identifizieren und Anfragen auszulösen.

  15. I for all time emailed this weblog post page to all my associates, because if like to
    read it after that my friends will too.

  18. Great work! This is the kind of information that are supposed to be shared across the net.
    Disgrace on the search engines for no longer positioning this post higher!

    Come on over and visit my site . Thanks =)

  23. Having read this I believed it was very informative. I appreciate you spending some time
    and energy to put this content together. I once again find myself spending a lot of time both reading derb and terpys wax commenting.
    But so what, it was still worth it!

  24. Excellent website you have here but I was wondering if
    you knew of any community forums that cover the same topics
    discussed in this article? I’d really like to be a part of group where
    I can get feed-back from other experienced people that share the
    same interest. If you have any suggestions, please let
    me know. Bless you!

    Also visit my web site – derb and terpys live resin

  26. It’s a shame you don’t have a donate button! I’d without a doubt donate to
    this fantastic blog! I suppose for now i’ll settle for
    bookmarking and adding your RSS feed to my Google account. I look forward to brand new updates
    and will talk about this site with my Facebook group.
    Chat soon!

    Here is my webpage – a1 meds disposable

  28. Undeniably believe that which you said. Your
    favorite reason seemed to be on the net the simplest thing to be aware of.
    I say to you, I certainly get annoyed while people consider worries that they plainly 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

    my website – Scrapyard North York

  32. hello!,I really like your writing very so much! percentage we keep up a correspondence
    extra about your post on AOL? I require an expert in this space
    to solve my problem. Maybe that’s you! Taking a look forward to see you.

    Also visit my web site: derb and terpys wax

  34. Have you ever considered about adding a little
    bit more than just your articles? I mean, what you say is valuable derb and terpys all.
    However think of if you added some great images or video clips to give your posts more, “pop”!
    Your content is excellent but with images and videos, this blog could certainly be one of
    the most beneficial in its field. Wonderful blog!

  38. I don’t even know how I ended up here, but I thought this post was great.
    I don’t know who you are but definitely you are going to a famous blogger if you aren’t already
    😉 Cheers!

  39. My brother suggested I would possibly like this blog. He used to be totally
    right. This publish truly made my day. You cann’t
    consider simply how much time I had spent
    for this information! Thank you!

    my webpage … derb and terpys

  40. Its not my first time to pay a visit this site, i am browsing this
    web page dailly and take pleasant information from here everyday.

  42. Woah! I’m really loving the template/theme of this
    blog. It’s simple, yet effective. A lot of times it’s difficult to get that “perfect balance” between superb usability and appearance.
    I must say you have done a fantastic job with this. In addition, the
    blog loads extremely quick for me on Chrome.
    Superb Blog!

  43. Thank you for every other informative website. The place else could I get that kind of info written in such a perfect means?
    I’ve a undertaking that I am just now running on, and
    I have been at the glance out for such information.

    My blog; a1 meds disposable

  46. It is perfect time to make some plans for the longer term and it is
    time to be happy. I’ve read this publish derb and terpys live resin if I may I desire to recommend you some attention-grabbing issues or tips.
    Maybe you could write subsequent articles regarding this article.
    I wish to learn even more things approximately
    it!

  49. You could certainly see your skills within the work you write.
    The sector hopes for even more passionate writers like you who aren’t
    afraid to say how they believe. All the time go after your heart.

    Here is my blog post; a1 meds disposable

Comments are closed.