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”

  2. Everything is very open with a very clear description of the issues.
    It was truly informative. Your website is extremely helpful.
    Thanks for sharing!

  3. Admirando a dedicação que você tem com o seu blog e
    as informações detalhadas que você oferece!
    Você escreve coisas novas que não são as as mesmas informações que encontramos em outros blogs por aí .
    Excelente ! Estou adicionando seu feed RSS na minha conta do Google.

  5. It’s really a nice and helpful piece of information. I’m satisfied that you just shared this useful
    info with us. Please stay us up to date like this. Thanks for sharing.

  6. Right here is the right website for anybody who hopes to find out about this topic.

    You realize so much its almost hard to argue with you (not that I really would want to…HaHa).
    You certainly put a brand new spin on a subject that’s been discussed for ages.
    Excellent stuff, just wonderful!

  12. Can I simply just say what a comfort to discover a person that genuinely knows what they’re talking about on the web.

    You certainly realize how to bring an issue to light and make it
    important. A lot more people have to check this out and understand
    this side of your story. I can’t believe you aren’t more popular since you surely have the gift.

  15. You actually make it seem so easy with your presentation but I find this matter to
    be really something that I think I would never
    understand. It seems too complex and very broad for me.

    I am looking forward for your next post, I’ll try to get
    the hang of it!

  17. Normally I do not learn article on blogs, however
    I wish to say that this write-up very pressured me to take
    a look at and do it! Your writing style has
    been amazed me. Thank you, very great article.

  20. I get pleasure from, cause I discovered exactly what
    I used to be having a look for. You’ve ended my 4 day lengthy hunt!
    God Bless you man. Have a great day. Bye

  21. After looking over a few of the blog articles on your site,
    I truly appreciate your way of writing a blog.
    I bookmarked it to my bookmark site list and will be checking
    back in the near future. Take a look at my website too and tell me what you think.

  24. I do not know whether it’s just me or if perhaps everybody
    else encountering issues with your site. It seems
    like some of the written text within your posts are running off the screen. Can somebody else please comment and let
    me know if this is happening to them as well? This may be a problem with
    my web browser because I’ve had this happen before.
    Thank you

  27. Somebody necessarily lend a hand to make significantly posts I’d state.
    That is the first time I frequented your website page and up to now?
    I amazed with the research you made to create this particular post incredible.

    Fantastic job!

  32. You actually make it seem so easy with your presentation but I find this
    topic to be actually something which I think I would never understand.

    It seems too complex and extremely broad for me. I’m looking forward for your next post, I’ll try to get the hang of it!

  33. Hey there just wanted to give you a quick heads up.
    The text in your post seem to be running off the screen in Safari.
    I’m not sure if this is a formatting issue or something to do with web browser compatibility but I figured I’d post to let
    you know. The layout look great though! Hope you
    get the issue solved soon. Kudos

  35. You really make it appear really easy together with your presentation but
    I to find this matter to be really one thing that I think I might
    by no means understand. It sort of feels too complicated and extremely huge for me.
    I’m taking a look ahead for your subsequent publish, I will attempt
    to get the cling of it!

  36. My spouse and I stumbled over here by a different website and thought I
    should check things out. I like what I see so now i am following you.
    Look forward to going over your web page yet again.

  39. Its like you read my mind! You appear to know a lot about
    this, like you wrote the book in it or something. I think that you could do
    with some pics to drive the message home a bit,
    but instead of that, this is wonderful blog. An excellent read.
    I will definitely be back.

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

  45. Great article! This is the kind of info that are supposed to be shared across
    the net. Disgrace on Google for now not positioning this submit upper!
    Come on over and seek advice from my web site . Thanks
    =)

  46. Howdy! This post could not be written any better! Looking through
    this article reminds me of my previous roommate! He constantly kept preaching about
    this. I will send this post to him. Pretty sure he will have a very good read.
    Many thanks for sharing!

  47. I’m excited to uncover this site. I need to to thank you for
    ones time just for this fantastic read!! I definitely liked every
    bit of it and i also have you book-marked to see new things on your web site.

  48. You actually make it seem so easy with your presentation however
    I in finding this matter to be really one thing that
    I believe I’d never understand. It kind of feels too complicated and extremely vast for me.
    I am having a look forward in your next submit, I will try to get the hang of it!

  49. Hey there I am so delighted I found your weblog, I really
    found you by accident, while I was searching on Aol for something else, Anyways I am here now and would just like to
    say thanks for a tremendous post and a all round enjoyable blog (I also love the theme/design), I don’t have time to go through it
    all at the minute but I have book-marked it and also added in your RSS feeds, so
    when I have time I will be back to read much more, Please do keep up the excellent job.

Comments are closed.