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”

  3. Hey! I realize this is kind of off-topic however I had
    to ask. Does managing a well-established blog such as yours take
    a massive amount work? I am brand new to operating
    a blog but I do write in my journal daily. I’d like to start a blog so I can easily share my personal experience and feelings online.
    Please let me know if you have any suggestions or tips for brand new aspiring blog owners.

    Appreciate it!

  4. Fantastic goods from you, man. I have understand your stuff previous to and you are just too great.
    I actually like what you’ve acquired here, really like
    what you are stating and the way in which you say it.
    You make it enjoyable and you still take care of to keep it wise.
    I cant wait to read far more from you. This is really a wonderful website.

  5. I’m extremely inspired with your writing talents as neatly as with the layout for
    your weblog. Is that this a paid topic or did you customize
    it your self? Anyway keep up the excellent high quality writing,
    it is rare to look a nice weblog like this one these days..

  6. Hello there, I found your blog by way of Google at the same time as
    searching for a related subject, your website got
    here up, it appears to be like great. I’ve bookmarked it in my google bookmarks.

    Hello there, just was alert to your blog via Google, and located that it is
    really informative. I’m gonna be careful for brussels. I will appreciate for those
    who proceed this in future. Many other people shall be benefited from your writing.
    Cheers!

  7. I was recommended this web site via my cousin. I am no longer
    certain whether or not this put up is written through him as no
    one else know such precise about my trouble. You are amazing!

    Thank you!

  8. Good post. I learn something new and challenging on blogs I stumbleupon on a daily basis.
    It’s always exciting to read through articles from other writers and practice a little
    something from other websites.

  9. Hi are using WordPress for your blog platform? I’m new to the blog world but I’m trying to get
    started and set up my own. Do you need any coding expertise to make
    your own blog? Any help would be really appreciated!

  10. Does your website have a contact page? I’m having trouble locating it
    but, I’d like to send you an email. 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 grow over time.

  11. Heya i’m for the first time here. I found this
    board and I to find It truly helpful & it helped me out a lot.
    I’m hoping to give something back and aid others such as you aided
    me.

  12. Wow, amazing blog layout! How long have you been blogging for?
    you make blogging look easy. The overall look of your web site is wonderful, let alone the content!

  14. I every time used to read piece of writing
    in news papers but now as I am a user of net thus from now I am
    using net for articles or reviews, thanks to web.

  17. Hey! I’m at work browsing your blog from my new apple iphone!
    Just wanted to say I love reading through your blog and look
    forward to all your posts! Keep up the fantastic work!

  19. Nach dem Franco-Putsch im Juli 1936 gelang es den meisten,
    die Insel zu verlassen. Das älteste Hotel „Hostal Ca’s Bombu” in Cala Rajada wurde 1885 gegründet und wird seitdem von der Familie Esteva geführt. Vom Bauboom, der sich für des Tourismus in den 1970er Jahren auf der Insel ausbreitete, ist Cala Rajada bis zum bitteren Ende des 20. Jahrhunderts nur eingeschränkt erfasst worden. Dies hat dem Ortskern den Charakter eines historischen Fischerortes mit Hafen erhalten. Rege Bautätigkeit hat jedoch um 2000 außerhalb der Kernregion des Ortes eingesetzt, sofern diese Gebiete nicht unter Naturschutz stehen. Im südlichen Ortsteil liegt der mit einer Betonmauer geschützte Hafen. Von hier starten Ausflugsschiffe nach Cala Millor und Porto Cristo. Östlich des Hafens sind die historischen Langustenhäuser von Cala Rajada erhalten, in denen die Langusten vor dem Verkauf in Meerwasserbecken lebendig gehalten wurden. Auf einem Hügel ebenfalls östlich des Ortes hat sich der Tabakschmuggler, Immobilienhändler und spätere Bankier Juan March 1911 auf den Ruinen des Wachtturms Sa Torre Cega („Der blinde Turm”) die Villa March erbaut.

  22. Beim Hotelaufenthalt hingegen befindet sich der Gast nach Verlassen seines Zimmers
    sofort in der Öffentlichkeit. Der gesamte Aufenthalt lässt sich lockerer
    und ungezwungener gestalten. Über die obigen Angebote und die
    Suchmaske können Sie viele günstige Skireisen miteinander vergleichen. Mancherlei Reisezielen bietet den Vorteil, dass pro Kopf Mr.
    Right Skiurlaub 2013 vorhanden ist. Urlaub im Schnee ist meist ein sportlich-aktiver Urlaub und der
    Tagesablauf in den Skiferien wird weitgehend von Abfahrtski, Skilanglauf
    und Rodeln bestimmt. Die einen freuen sich auf einen sonnigen Sommerurlaub, andere
    können den Winterurlaub kaum erwarten und buchen schon Monate vorher eine attraktive Skireise.
    Das gilt besonders für einen Familienurlaub mit mehreren Personen. Diese ist in vielen Fällen mit dem Aufenthalt
    Hand in Hand gehen Ferienhaus verbunden. Bei der Auswahl einer Unterkunft für den Skiurlaub haben Ferienwohnungen oder Ferienhäuser einige Vorteile gegenüber dem Hotel.
    Neben dem spürbar günstigeren Preis bieten Wohnungen und Ferienhäuser deutlich mehr Flexibilität, denn für die Mahlzeiten gibt es beispielsweise im
    Gegensatz zur Halb- oder Vollpension im Hotel
    keinerlei Vorgaben.

  23. I do not know whether it’s just me or if everyone else experiencing problems with your
    blog. It appears as though some of the text on your content are running off the screen. Can someone
    else please comment and let me know if this is happening to them too?
    This could be a problem with my web browser because I’ve had this happen before.
    Appreciate it

  24. Excellent post. Keep writing such kind of information on your blog.
    Im really impressed by your site.
    Hi there, You have done an incredible job. I will definitely digg it
    and in my opinion recommend to my friends. I am sure they’ll be benefited from this site.

  26. Wenn du hier zu Lande eine TUI-Reise mit Abreise bis 30.04.2021 buchst, erhältst du automatisch und kostenlos den Reiseschutz “Covid Protect” zu deiner Buchung
    dazu. Deswegen rate ich dir dazu, die aktuellen Nachrichten zu verfolgen und dich bei deinem Außenministerium über schlau zu machen.
    Der Coronavirus hat die ganze Tourismusbranche auf den Kopf gestellt – neue Konzepte und Sicherheitsmaßnahmen mussten entwickelt werden um Reisen so gut es eben geht weiterhin zu ermöglichen. Prima!
    Was ich dir jetzt noch ans Herz lege: eine Reiseversicherung
    mit Coronaschutz. Buchst du deine Reisen stets online?
    Für andere Reiseveranstalter kannst du eine Reiseversicherung
    inklusive Corona Reiseschutz oder eine Reisestornoversicherung der Allianz Travel zubuchen – online im letzten Buchungsschritt oder in unseren Reisebüros.
    Auszufüllende Dokumente, Quarantänebestimmungen und Rückreise Bedingungen können verwirrend sein.Um dir durch
    diesen Informationsdschungel zu helfen, haben wir dir eine Übersicht der
    geltenden Reisebestimmungen der beliebtesten Urlaubsländer zusammengestellt, welche wir regelmäßig aktualisieren. Auch 2021 können sich Einreisebestimmungen laufend ändern. Die genauen Preise sind dabei abhängig
    von deiner Reise. Klar, Onlinebuchungen sind bequem
    von zuhause aus zu erledigen, doch der Kundenservice in Restplatzbörse Reisebüro Filialen ist unschlagbar.
    Erfahre hier mehr über die Vorteile, Unterschiede und Preise
    der Reiseversicherungen.

  27. Undeniably believe that which you stated.

    Your favorite reason seemed to be on the internet the easiest thing to be aware of.
    I say to you, I certainly get irked while people consider worries that they just
    don’t know about. You managed to hit the nail upon the top as well as defined out the whole thing without having side effect , people could take
    a signal. Will probably be back to get more. Thanks

  29. Just desire to say your article is as astounding. The clarity
    in your post is simply nice and i could assume you are
    an expert on this subject. Fine with your permission let me to grab your
    RSS feed to keep updated with forthcoming post. Thanks a
    million and please continue the enjoyable work.

  32. Die Handschlaufe kann mit einer Hand einfach vom Stock gelöst werden. Um den Klettverschluss zu
    öffnen, zieht man an einer Plastik-Lasche – vermutlich wird diese zögernd abreißen, wenn man zu oft und unnötig stark daran gezogen hat.
    Man drückt nur die rote Kappe mit dem Daumen herab, und schon kann die Schlaufe herausgezogen werden. Die Pads lassen sich, wenn man sie fest aufgedrückt hat, nur mit Anstrengung wieder entfernen. Beim Nordic walking hat man hiermit Stock Freude: Er schwingt gut und
    ist auch nach dem Öffnen der Hand schnell wieder griffbereit.
    Das schützt zwar vor Verlust, braucht aber etwas Kraft.
    Der Pacemaker von Leki ist ein empfehlenswerter Nordic-Walking-Stock aus Carbon. Der Stock kann sowohl von Anfängern als auch von geübten Nordic Walkern in Verwendung sein. Das Design ist sportlich
    und genau das ist er auch in der Anwendung. Der Korkgriff liegt gut in der hand, die Handschlaufe lässt sich gut hiermit Klettverschluss befestigen.

  33. I love your blog.. very nice colors & theme. Did you make this website yourself or did you hire someone to do it for you?
    Plz reply as I’m looking to construct my own blog and would
    like to find out where u got this from. cheers

  37. excellent put up, very informative. I wonder why the
    opposite experts of this sector do not understand this.
    You must proceed your writing. I am confident, you have a great readers’ base already!

  38. Excellent post however I was wondering if
    you could write a litte more on this subject? I’d be very grateful if
    you could elaborate a little bit further. Cheers!

  43. A motivating discussion is worth comment. I believe that you need to publish
    more about this subject matter, it might not be a taboo
    matter but generally people do not talk about such issues.
    To the next! Best wishes!!

  47. Good post however , I was wanting to know if you could write a litte more
    on this subject? I’d be very thankful if you could elaborate a little bit further.
    Appreciate it!

  49. Nice post. I was checking constantly this blog and I’m impressed!
    Very helpful information particularly the last part
    🙂 I care for such information much. I was looking
    for this certain information for a very long time. Thank you and good luck.

  50. Hi would you mind sharing which blog platform you’re working with?
    I’m planning to start my own blog in the near future but I’m having a hard time choosing between BlogEngine/Wordpress/B2evolution and Drupal.
    The reason I ask is because your design and style seems different then most blogs and I’m looking for something unique.
    P.S Sorry for being off-topic but I had to ask!

Comments are closed.