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. Hi there outstanding website! Does running a blog such as this require a lot of
    work? I have no knowledge of computer programming but I had been hoping to start
    my own blog in the near future. Anyhow, if you have any suggestions
    or techniques for new blog owners please share. I know this
    is off subject nevertheless I just had to ask. Many thanks!

  5. With havin so much written content do you ever run into any issues of
    plagorism or copyright violation? My blog has a lot of exclusive content I’ve either
    written myself or outsourced but it appears a lot of it is popping it up all over the internet without my permission. Do you know any techniques to help stop content from being ripped off?
    I’d really appreciate it.

  6. This is very attention-grabbing, You’re a very professional blogger.
    I have joined your feed and look ahead to in the hunt for more of your wonderful
    post. Also, I’ve shared your website in my social networks

  9. Mehrheitlich der vorgestellten Roboter besitzen einen sog.
    HEPA-Filter, der diesen Anforderungen genügt.
    Nachfolgend erhalten Sie einen Überblick zu den vielfältigen Möglichkeiten angesichts
    dessen Steuerung und Programmierung eines Reinigungsroboters.
    Obwohl die meisten Saugroboter heutzutage mit einer App- und vielfach
    auch mit zusätzlicher Sprachsteuerung ausgeliefert werden, lassen sie sich dennoch auch
    durch die am Gerät direkt angebrachten Tasten steuern. Welcher Roboter welche Funktion sprich unterstützt, können Sie unserer Vergleichstabelle entnehmen.
    Bei manchen Geräten kann man darüberhinaus auch noch einen ECO-Modus per Tastendruck einschalten,
    und schließlich darf auf so einem Tastenfeld auch eine Taste “Reinigung starten” nicht fehlen. Ein Tastenfeld an der Oberseite des Staubsauger Roboters ermöglicht die direkte Programmierung
    am Gerät. Hierfür ist kein weiteres Setup (WLAN, App etc.) notwendig.
    Dazu zählen dann Tasten zur Reinigung, zum Aufladen (meistens als “Dock” bezeichnet) oder zum Einschalten des Spot-Modus (Saugen im Kreis an einer stelle).
    Der Trend geht allerdings verstärkt gen App-Steuerung per Smartphone ergänzt durch Sprachsteuerung
    via Amazon Alexa sowie Google Home. Mehr und mehr
    Haushaltsgeräte werden heutzutage über Smartphone und Tablet gesteuert.

  12. Great blog here! Additionally your site rather a lot up fast!
    What web host are you the use of? Can I get your associate link on your host?
    I desire my site loaded up as fast as yours lol

  15. Hmm is anyone else encountering problems with the pictures on this blog loading?
    I’m trying to figure out if its a problem on my end or if
    it’s the blog. Any feed-back would be greatly appreciated.

  17. I loved as much as you’ll receive carried out right here.
    The sketch is attractive, your authored material stylish.
    nonetheless, you command get got an nervousness over that you wish be delivering
    the following. unwell unquestionably come more formerly again since exactly the same nearly very often inside case you shield this increase.

  19. Hi there! This post couldn’t be written any better!
    Looking through this article reminds me of my previous roommate!
    He always kept talking about this. I’ll send this article to him.
    Pretty sure he will have a great read. Many thanks
    for sharing!

  20. Hello There. I found your weblog the usage of msn. This is a very
    smartly written article. I’ll be sure to bookmark it and return to learn more of your useful information. Thank you for the post.
    I will certainly comeback.

  21. Bei der Frage nach einem guten Bewegungsmelder kommt direkt die Frage auf: Was sagt eigentlich die Stiftung Warentest hierzu?
    Leider hat die Stiftung Warentest noch keinen Bewegungsmelder-Test gemacht und noch
    keinen Testsieger gekürt. 5.4. Bewegungsmelder- was ist Unterkriechschutz?
    Aber auch in unserem Vergleich von wegen finden Sie bestimmt einige schöne Anregungen. Mit seiner Hilfe
    können auch Bereiche unter dem Melder, die zuvor nicht abgedeckt wurden und als sogenannte tote Zonen galten, nicht allzu viel dazu gehören mit in die „Überwachung” einbezogen werden. Der Unterkriechschutz ist eine tolle und sinnvolle Neuerung. 5.5. Bewegungsmelder – wie anschließen? Welche Preisspanne deckt der Bewegungsmelder-Vergleich der VGL-Redaktion ab? Um einen guten Überblick zu garantieren, wurden hier 13 Modelle von 7 verschiedenen Herstellern für Sie zusammengestellt – so können Sie bequem Ihre Lieblingsmarke unter folgenden Marken wählen: Steinel, SEBSON, Emos, Goobay, Homematic IP, Chilitec, REV-Ritter. Von 7,87 Euro bis 59,95 Euro ist hier zu je Budget etwas Passendes dabei. Welches von den 13 Bewegungsmelder-Modellen aus dem Vergleich.org-Vergleich hat zahlenmäßig überlegen Kundenrezensionen erhalten?

  23. Greetings! Quick question that’s completely off topic.
    Do you know how to make your site mobile friendly? My weblog looks weird when viewing from my iphone 4.

    I’m trying to find a theme or plugin that might be able to resolve this issue.
    If you have any suggestions, please share. Thank you!

  24. Have you ever considered about including a little bit more than just your articles?
    I mean, what you say is important and all. However just imagine 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 undeniably be one of the most beneficial in its field.

    Good blog!

  25. Nice blog here! Additionally your web site rather a lot up
    very fast! What host are you the usage of? Can I am getting
    your affiliate hyperlink on your host? I wish my web site loaded
    up as fast as yours lol

  27. Wer sich übern Einsatz noch nicht im Klaren ist, kann auch einen Bewegungsmelder mit einem
    großen Erfassungswinkel erwerben und diesen dann später über
    Blenden für den genutzten Bereich anpassen. Wer den Bewegungsmelder sicherheitshalber an der
    Außenwand anbringt, sollte sichergehen,
    dass auch der Bereich direkt darunter erfasst
    wird. Hierfür kommen entweder eine besondere Linse oder auch ein zweiter Sensor zum Einsatz.
    Braucht mein Bewegungsmelder einen Dämmerungssensor? Mit
    einem sogenannten Unterkriechschutz kann verhindert werden, dass der Erfassungsbereich umgangen wird.
    Um zu verhindern, dass Ihr Bewegungs- oder Präsenzmelder im Hellen aktiviert wird, empfiehlt sich die Kombination mit einem Lichtsensor.

    Hier stellen Sie ein, ab welchem Grad der Dämmerung der Bewegungsmelder draußen oder der Präsenzmelder drinnen die Lichtquelle aktivieren soll.
    So verhindern Sie, dass bei ausreichender Helligkeit das Licht eingeschaltet wird.
    Mit einem Dämmerungssensor können Sie also zusätzlich Energie und Kosten sparen und somit die Umwelt und Ihren Geldbeutel schonen. Modere Bewegungsmelder haben solche Dämmerungssensoren standardmäßig
    integriert. Übrigens: Die Firma Steinel vertreibt Dämmerungsschalter unter dem Namen Nightmatic.

  29. We’re a group of volunteers and starting a new scheme in our community.
    Your web site provided us with valuable information to work on.
    You’ve done a formidable job and our entire community
    will be grateful to you.

  30. fantastic post, very informative. I’m wondering why the opposite specialists of this sector do not understand this.
    You must continue your writing. I’m confident, you have a huge readers’ base already!

  33. Zusätzlich bestimmt das Kabel die Reichweite – ist es nicht lang genug, muss der Staubsauger an einer
    anderen Steckdose angeschlossen werden. Beim Akkusauger treten diese Probleme des Saugens nicht auf.

    Er besteht aus einer verstellbaren Saugstange ohne einen sperrigen Korpus und
    Kabel. Treppen stellen jeden Bodensauger vor eine Herausforderung.
    In beiden Fällen bietet der Akku-Staubsauger mit leichtem tragbarem
    Korpus mehr Flexibilität und eine einfachere Handhabung.

    Bei kabelgebundenen Staubsaugern ist der Saugschlauch zumeist nicht sehr lang, sodass höher gelegene Stellen nicht oder nur schwer zu erreichen sind.

    Wie gut reinigen Akku-Staubsauger den zu saugenden Bereich?
    Die Saugleistung der Akku-Staubsauger wird von den kabelgebundenen Bodenstaubsaugern übertroffen. Akku-Staubsauger haben nicht nur Vorteile gegenüber herkömmlichen Bodenstaubsaugern, sondern bringen auch
    Nachteile mit sich, die hier gegenübergestellt werden. Kabelgebundene Staubsauger können beliebig lang auf beliebig starkem Saug-Modus missbraucht werden, während die Laufzeit des Akkusaugers
    umso mehr bei hoher Saugstufe stark begrenzt ist.
    Viele Akku-Staubsauger halten im stärksten Saug-Modus nur wenige Minuten durch.
    Manche Modelle haben eine Laufzeit von nur 10 Minuten, was meist nicht ausreicht, um den gesamten Haushalt zu säubern.

  34. Hi I am so thrilled I found your web site, I really found you by accident,
    while I was looking on Digg for something else, Nonetheless I am here now and would just like to say kudos for a incredible
    post and a all round thrilling blog (I also love the theme/design), I don’t have time to read through it all at the minute but I have saved it and also added
    your RSS feeds, so when I have time I will be
    back to read more, Please do keep up the fantastic job.

  35. It’s the best time to make a few plans for the longer term and it’s time
    to be happy. I have learn this post and if I may just I wish to suggest you few
    attention-grabbing things or advice. Maybe you can write next articles
    relating to this article. I want to learn even more things about it!

  37. You have made some decent points there. I checked on the internet
    for more info about the issue and found most people will go along with your views on this web site.

  38. Hey! I could have sworn I’ve been to this blog before but after reading through some
    of the post I realized it’s new to me. Anyhow, I’m definitely happy I found it and I’ll be bookmarking and checking
    back frequently!

  39. I’m truly enjoying the design and layout of your
    website. It’s a very easy on the eyes which makes
    it much more pleasant for me to come here and visit more often. Did you hire out a
    developer to create your theme? Exceptional work!

  46. Does your website have a contact page? I’m having
    trouble locating it but, I’d like to shoot you an email.
    I’ve got some ideas for your blog you might be interested in hearing.
    Either way, great website and I look forward to seeing it develop over time.

  47. Everyone loves what you guys are up too. This kind of clever work and coverage!
    Keep up the amazing works guys I’ve incorporated you
    guys to my personal blogroll.

  48. What’s up to every body, it’s my first pay a visit of this webpage; this web site consists of awesome and in fact fine data in support of readers.

Comments are closed.