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”

  10. Somebody essentially lend a hand to make seriously posts I might state.
    That is the first time I frequented your website page and so far?

    I amazed with the research you made to create this actual publish incredible.

    Magnificent job!

  11. Excellent blog here! Also your web site loads up very fast!
    What host are you using? Can I get your affiliate link to your host?
    I wish my website loaded up as quickly as yours
    lol

  12. I delight in, cause I discovered just what I was looking for.
    You have ended my four day lengthy hunt! God Bless you man. Have a great day.
    Bye

  13. Howdy! I could have sworn I’ve been to this
    blog before but after browsing through some of the post I realized it’s new to me.
    Nonetheless, I’m definitely glad I found it and I’ll be book-marking and checking back frequently!

  15. I would like to thank you for the efforts you have put in writing this website.
    I really hope to view the same high-grade
    content by you later on as well. In truth, your creative
    writing abilities has encouraged me to get my very own website now 😉

  18. Just wish to say your article is as astonishing.
    The clearness on your post is simply spectacular and that i could think you are knowledgeable on this subject.
    Fine along with your permission allow me to grab your RSS feed to stay updated with imminent post.

    Thank you 1,000,000 and please keep up the rewarding work.

  21. Good post. I learn something totally new and challenging on blogs I stumbleupon on a daily basis.
    It’s always helpful to read articles from other authors and use a little something from their web
    sites.

  22. 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 are going to a famous blogger if you aren’t already 😉 Cheers!

  23. Slot game online membutuhkan petunjuk akun daripada para pemain buat memperoleh
    keuntungan. Tersedia kaum petunjuk dengan harus diisi, pas masukkan berbagai macam petunjuk dengan diperlukan. Mulailah
    dengan nama akun permainan yang hendak dipakai. Nama akun dengan kamu isi harus merupakan nama yang berbeda
    agar tidak tentu secara karet pemain lainnya.

    Untuk pabrikasi akun permainan sendiri, sinyal menjadi hal
    yang harus diisi. Masukkan sinyal yang jauh lebih sulit jadi tidak ada
    orang2 dengan bisa masuk ke pada akun permainan kamu.
    Masukkan juga kontak rajin berupa alamat surel atau juga nomor telepon ke dalam kolom dengan tersedia.

    Bayar deposit akun

  25. Fascinating blog! Is your theme custom made or did you download it from
    somewhere? A design like yours with a few simple adjustements would really make my blog stand out.
    Please let me know where you got your theme.
    Bless you

  28. I all the time used to read article in news papers but now as I am a user of web thus from now I am using net for articles or reviews, thanks to web.

  29. I blog quite often and I really appreciate your content.
    The article has really peaked my interest. I’m going to take a note of your website and keep checking for
    new information about once a week. I subscribed to your RSS
    feed too.

  30. wonderful post, very informative. I ponder why the opposite experts
    of this sector don’t realize this. You should proceed your writing.
    I’m confident, you’ve a great readers’ base already!

  31. We are a group of volunteers and starting a new scheme in our community.
    Your website offered us with valuable info to work on. You have done an impressive
    job and our entire community will be thankful to you.

  32. Have you ever thought about including a little bit more than just your
    articles? I mean, what you say is valuable and everything.
    But think of if you added some great images or videos to
    give your posts more, “pop”! Your content is excellent but with
    pics and clips, this website could definitely be one of
    the very best in its field. Terrific blog!

  36. A motivating discussion is definitely worth comment.
    I believe that you should publish more on this topic,
    it may not be a taboo matter but typically people do
    not discuss such topics. To the next! Cheers!!

  37. First off I want to say fantastic blog! I had a quick question that
    I’d like to ask if you don’t mind. I was interested to know how
    you center yourself and clear your mind prior to writing.
    I’ve had a tough time clearing my thoughts in getting my ideas out there.
    I do take pleasure in writing but it just seems like the first 10 to 15
    minutes tend to be lost just trying to figure out how to begin. Any suggestions
    or hints? Appreciate it!

  42. I do believe all the ideas you have introduced on your post.

    They’re really convincing and will certainly work. Nonetheless, the posts are very quick
    for newbies. Could you please prolong them a little from next time?

    Thanks for the post.

  44. Wonderful article! This is the kind of info that
    are supposed to be shared around the internet. Disgrace on Google for now not positioning this post upper!

    Come on over and visit my site . Thank you =)

  47. Wonderful goods from you, man. I’ve bear in mind your stuff previous to and
    you’re just too magnificent. I really like what you have acquired right here, really like what you are saying and the
    way through which you assert it. You make
    it entertaining and you still take care of to keep it wise.
    I cant wait to learn far more from you. That is actually a terrific web site.

  50. Wow that was strange. I just wrote an extremely long comment but after I clicked submit my comment didn’t appear.
    Grrrr… well I’m not writing all that over again. Regardless, just wanted to say
    excellent blog!

Comments are closed.