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 know this is off topic but I was wondering if you knew of any widgets I could
    add to my blog that automatically tweet my newest twitter updates.

    I’ve been looking for a plug-in like this for quite some time and was hoping maybe you would have some experience with something like this.

    Please let me know if you run into anything. I truly
    enjoy reading your blog and I look forward to your new updates.

  8. I was suggested this blog by my cousin.
    I am not sure whether this post is written by him as no one else know such detailed about
    my difficulty. You’re amazing! Thanks!

  11. I blog frequently and I seriously thank you for your content.
    This article has really peaked my interest. I’m going to bookmark your website
    and keep checking for new information about once a week.
    I opted in for your RSS feed as well.

  15. Hi there! Someone in my Myspace group shared this site with us so I came to take a look.

    I’m definitely enjoying the information. I’m book-marking and will be tweeting this to my followers!
    Great blog and brilliant design and style.

  16. I got this site from my friend who informed me about
    this website and at the moment this time I am visiting this site and reading
    very informative articles at this place.

  19. Just want to say your article is as surprising. The clarity in your post is simply great and i can assume you are an expert on this
    subject. Well with your permission let me to grab
    your feed to keep updated with forthcoming post. Thanks a million and please keep up
    the enjoyable work.

  22. Its like you read my mind! You appear to know so much about this,
    like you wrote the book in it or something.
    I think that you can do with a few pics to drive the message home a
    bit, but instead of that, this is wonderful blog. A great read.
    I will definitely be back.

  23. I’m extremely impressed with your writing skills as well as with
    the layout on your weblog. Is this a paid theme or did you customize it
    yourself? Anyway keep up the nice quality writing, it’s rare to see a nice blog like this one
    nowadays.

  26. Aw, this was an exceptionally nice post. Taking a few minutes and actual
    effort to create a really good article… but what can I say… I put things off a whole
    lot and don’t manage to get nearly anything done.

  29. I’m amazed, I have to admit. Rarely do I encounter a blog that’s equally educative and entertaining, and let me tell you,
    you have hit the nail on the head. The problem is something that too few men and
    women are speaking intelligently about. Now i’m very happy I found this in my hunt for something concerning this.

  31. Hi I am so thrilled I found your website, I really found you
    by mistake, while I was looking on Bing for something else,
    Nonetheless I am here now and would just like to say many thanks for a tremendous
    post and a all round entertaining blog (I also love the theme/design),
    I don’t have time to read it all at the moment but I
    have book-marked it and also added your RSS
    feeds, so when I have time I will be back to read a great deal
    more, Please do keep up the fantastic job.

  32. I just could not leave your site prior to suggesting that
    I extremely loved the usual information a person supply
    on your visitors? Is going to be again regularly
    in order to investigate cross-check new posts

  35. wonderful post, very informative. I wonder why the other specialists of this sector
    do not understand this. You should proceed your
    writing. I’m confident, you have a great readers’ base already!

  36. wonderful post, very informative. I wonder why the other specialists of this sector
    do not understand this. You should proceed your
    writing. I’m confident, you have a great readers’ base already!

  37. You’re so awesome! I don’t believe I’ve truly read
    anything like that before. So wonderful to discover somebody with some
    unique thoughts on this subject. Really.. thank you for starting this up.
    This website is something that is needed on the internet, someone with a little
    originality!

  38. I have fun with, lead to I discovered just what I used to be looking for.
    You’ve ended my four day lengthy hunt! God Bless you man. Have a nice
    day. Bye

  40. I do not even know the way I ended up right here, however
    I believed this post used to be good. I
    don’t know who you’re but definitely you’re going to a well-known blogger if you aren’t already.
    Cheers!

  41. Hiya! I know this is kinda off topic however , I’d figured I’d ask.
    Would you be interested in trading links or maybe guest authoring a blog post or vice-versa?
    My site discusses a lot of the same topics as yours and I
    believe we could greatly benefit from each other. If you might be interested feel free to send me an email.
    I look forward to hearing from you! Terrific blog by the way!

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

  45. I am not sure where you’re getting your info, but great topic.
    I needs to spend some time learning more or understanding more.

    Thanks for fantastic information I was looking for
    this information for my mission.

  46. Thanks for any other informative blog. Where else
    could I get that kind of information written in such a perfect means?
    I have a project that I’m simply now working on, and I have been on the look out for such info.

  47. I loved as much as you will receive carried out right here.
    The sketch is tasteful, your authored material stylish.
    nonetheless, you command get got an edginess over
    that you wish be delivering the following. unwell unquestionably come further
    formerly again since exactly the same nearly a lot often inside case
    you shield this hike.

  49. I don’t even understand how I ended up here, however I assumed this submit was great.
    I do not recognize who you are however certainly you’re going to a well-known blogger
    if you happen to aren’t already. Cheers!

  50. Greetings! I know this is kind of off topic but I was wondering if you knew where I could find a
    captcha plugin for my comment form? I’m using the same blog platform as yours and I’m having trouble finding
    one? Thanks a lot!

Comments are closed.