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. Interesting blog! Is your theme custom made or did you download it
    from somewhere? A design like yours with a few simple tweeks would really make my blog shine.
    Please let me know where you got your theme.

    Bless you

  3. I’m impressed, I have to admit. Rarely do I encounter
    a blog that’s both equally educative and interesting, and without
    a doubt, you’ve hit the nail on the head. The issue is an issue that not enough people are speaking intelligently about.

    I am very happy that I stumbled across this during my hunt for something relating to this.

  4. Undeniably believe that which you stated. Your favorite reason appeared to be on the web the easiest
    thing to be aware of. I say to you, I certainly get annoyed while people consider worries that they plainly do not know about.
    You managed to hit the nail upon the top and defined out the whole thing without having side-effects , people could take a signal.
    Will probably be back to get more. Thanks

  5. When I initially commented I clicked the “Notify me when new comments are added” checkbox and now
    each time a comment is added I get several emails with the same comment.
    Is there any way you can remove people from
    that service? Cheers!

  9. I do consider all of the concepts you have introduced in your
    post. They are very convincing and can certainly work.
    Still, the posts are too short for novices. May you please extend them a little from subsequent time?
    Thank you for the post.

  10. Appreciating the persistence you put into your site and in depth
    information you provide. It’s good to come across a blog every once in a while that isn’t the same outdated rehashed information. Excellent read!

    I’ve bookmarked your site and I’m including your RSS feeds to my Google account.

  13. It’s a shame you don’t have a donate button! I’d definitely donate to this fantastic blog!
    I guess for now i’ll settle for book-marking and adding your RSS feed to my Google account.
    I look forward to brand new updates and will share this website with my Facebook group.
    Chat soon!

  20. Hi there! I just wanted to ask if you ever have any problems with hackers?
    My last blog (wordpress) was hacked and I ended up
    losing a few months of hard work due to no backup.

    Do you have any methods to stop hackers?

  22. After looking over a number of the blog articles on your web
    page, I seriously like your technique of blogging. I
    bookmarked it to my bookmark webpage list and will be checking back
    in the near future. Please visit my website as well and tell me how you feel.

  24. Hello there, You have done an incredible job. I’ll definitely digg it and
    personally recommend to my friends. I am sure they will be benefited from this website.

  25. Hey! Quick question that’s entirely off topic. Do you
    know how to make your site mobile friendly? My weblog looks weird when viewing from my iphone4.

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

  27. With havin so much content and articles do you ever run into any issues of plagorism or copyright
    violation? My site has a lot of unique content I’ve either
    created myself or outsourced but it looks like a lot of it is popping it up all over the internet without my permission. Do you know
    any techniques to help protect against content from being ripped off?
    I’d really appreciate it.

  29. Pretty element of content. I just stumbled upon your site and in accession capital to assert that I
    acquire in fact enjoyed account your weblog posts.
    Any way I’ll be subscribing to your augment or even I success you get right of entry to constantly fast.

  30. Great beat ! I wish to apprentice whilst you amend your web site, how can i subscribe for a weblog
    web site? The account aided me a appropriate deal.
    I had been a little bit familiar of this your broadcast provided vivid clear concept.

  37. My brother recommended I might like this website.
    He was entirely right. This post actually made my day. You cann’t imagine just how
    much time I had spent for this info! Thanks!

  39. I blog frequently and I seriously thank you for your information. The article has truly peaked my interest.
    I will book mark your website and keep checking for new details about once per week.
    I subscribed to your RSS feed too.

  41. I simply could not depart your website before suggesting that I actually
    loved the usual information an individual supply
    to your visitors? Is gonna be back continuously in order to check up on new posts

  43. You actually make it seem so easy with your presentation but I find this topic
    to be really something that I think I would never understand.
    It seems too complex and very broad for me. I’m looking forward for
    your next post, I will try to get the hang of it!

  44. What i do not understood is in fact how you are now
    not actually much more well-liked than you may be now.
    You are very intelligent. You realize therefore significantly relating to this subject, produced me in my opinion imagine it from numerous various
    angles. Its like women and men are not interested unless it is one thing to accomplish with Girl
    gaga! Your own stuffs nice. Always take care of it up!

  46. Oh my goodness! Awesome article dude! Thank you so much, However I am encountering issues
    with your RSS. I don’t understand why I am unable to
    join it. Is there anybody else getting the same
    RSS problems? Anyone that knows the solution will you kindly respond?
    Thanx!!

  47. Hello there I am so excited I found your webpage, I really found you by error, while I was looking on Aol for something else, Anyhow I am here now and would just like
    to say cheers for a remarkable post and a all round interesting
    blog (I also love the theme/design), I don’t have time
    to read it all at the moment but I have bookmarked it
    and also added in your RSS feeds, so when I
    have time I will be back to read a lot more, Please do keep up the awesome work.

  48. Awesome blog! Do you have any recommendations for aspiring writers?
    I’m planning to start my own site soon but I’m a little lost on everything.
    Would you suggest starting with a free platform like WordPress or go for
    a paid option? There are so many choices out there that I’m completely confused
    .. Any suggestions? Kudos!

  49. I’ve been surfing online more than 4 hours today, yet I never found any interesting
    article like yours. It is pretty worth enough for me. Personally, if all site owners and bloggers made good content as you did,
    the internet will be much more useful than ever before.

Comments are closed.