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. Thank you, I’ve recently been searching for info about this topic for ages and yours is the best
    I have came upon till now. However, what concerning the bottom line?
    Are you positive concerning the supply?

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

    I’m trying to find a template or plugin that might be able to fix this issue.

    If you have any recommendations, please share.
    Thank you!

  5. This is very interesting, You’re a very skilled blogger.
    I’ve joined your rss feed and look forward to seeking more of your wonderful post.
    Also, I’ve shared your site in my social networks!

  8. Hello there, just became aware of your blog through
    Google, and found that it is really informative.

    I am gonna watch out for brussels. I will be grateful if you continue this
    in future. Many people will be benefited from your writing.
    Cheers!

  9. Someone necessarily lend a hand to make severely posts I would
    state. That is the very first time I frequented your web page and thus far?

    I amazed with the research you made to make this
    particular publish incredible. Great process!

  11. I’ll right away grab your rss feed as I can not find your e-mail subscription link or newsletter service.
    Do you have any? Please let me understand so
    that I could subscribe. Thanks.

  13. Your style is really unique in comparison to other folks I’ve read stuff from.

    Thanks for posting when you’ve got the opportunity, Guess
    I’ll just bookmark this blog.

  15. I am really inspired together with your writing
    abilities and also with the structure for your weblog. Is this a paid
    subject matter or did you modify it your self?

    Either way stay up the excellent high quality writing, it is uncommon to see a nice
    blog like this one these days..

  16. Good day! I could have sworn I’ve been to your blog before
    but after browsing through a few of the posts I realized it’s new to me.

    Anyhow, I’m definitely pleased I discovered it
    and I’ll be bookmarking it and checking back often!

  18. I’m now not certain the place you are getting your information, but good topic.
    I needs to spend some time finding out much more or working out more.
    Thank you for fantastic information I used to be searching for this information for
    my mission.

  19. Hello there, just became aware of your blog through Google, and found that it’s truly informative.

    I’m gonna watch out for brussels. I will be grateful if
    you continue this in future. A lot of people
    will be benefited from your writing. Cheers!

  20. I would like to thank you for the efforts you have put in writing this
    site. I’m hoping to check out the same high-grade blog posts from you in the future as
    well. In truth, your creative writing abilities has inspired me to get my very own website now 😉

  21. I blog frequently and I really thank you for your content.

    The article has truly peaked my interest. I will take a note of your website
    and keep checking for new information about once per
    week. I opted in for your RSS feed as well.

  22. I’d like to thank you for the efforts you have put in penning this website.
    I am hoping to check out the same high-grade content by you in the future as well.
    In fact, your creative writing abilities has encouraged
    me to get my own, personal website now 😉

  23. Howdy! This is my first visit to your blog! We are a group of volunteers and starting a new project in a community
    in the same niche. Your blog provided us valuable information to work on. You
    have done a outstanding job!

  26. This is really interesting, You’re a very skilled blogger.
    I’ve joined your rss feed and look forward to seeking more of your wonderful
    post. Also, I’ve shared your web site in my social networks!

  28. Nice post. I was checking constantly this blog and I am
    impressed! Very useful information specially the last part 🙂
    I care for such information much. I was looking for this particular information for
    a very long time. Thank you and best of luck.

  30. Hi would you mind letting me know which hosting company you’re using?
    I’ve loaded your blog in 3 different browsers and I must say
    this blog loads a lot quicker then most. Can you suggest a good hosting provider at a honest price?
    Many thanks, I appreciate it!

  31. Very good blog! Do you have any tips for aspiring writers?
    I’m planning to start my own website soon but I’m a little lost on everything.
    Would you propose starting with a free platform like WordPress or go for a paid
    option? There are so many choices out there that I’m totally overwhelmed ..
    Any recommendations? Appreciate it!

  32. May I just say what a relief to uncover someone that
    truly understands what they’re discussing on the web.
    You definitely understand how to bring an issue to light and make it
    important. More and more people really need to check this out and understand this side of the story.
    I was surprised you’re not more popular because you definitely possess the gift.

  33. 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
    posts, thanks to web.

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

  36. Thank you for some other excellent article.

    The place else could anyone get that kind of information in such an ideal way of writing?
    I have a presentation subsequent week, and
    I’m on the look for such info.

  38. I believe everything said was actually very reasonable.
    But, what about this? what if you were to write a killer headline?
    I am not saying your information is not solid., however
    suppose you added a title that grabbed a person’s attention? I mean “Plain Vanilla” Angel Structure – Phil Strazzulla's Blog is kinda vanilla.

    You ought to look at Yahoo’s home page and watch how they create post headlines to get people to click.
    You might add a related video or a pic or two to grab people excited about everything’ve got to say.
    Just my opinion, it might make your posts a little livelier.

  39. hi!,I like your writing very so much! share we communicate
    extra approximately your article on AOL? I need a specialist in this space
    to resolve my problem. Maybe that’s you! Taking a look forward to look you.

  40. Heya! I know this is sort of off-topic but I needed to ask.
    Does managing a well-established blog such as yours
    require a massive amount work? I’m brand new to running a blog however
    I do write in my journal everyday. I’d like to start a blog so I will be
    able to share my experience and thoughts online.

    Please let me know if you have any ideas or tips
    for new aspiring blog owners. Appreciate it!

  41. Howdy this is kinda of off topic but I was wanting to know if
    blogs use WYSIWYG editors or if you have to manually code with
    HTML. I’m starting a blog soon but have no
    coding experience so I wanted to get advice from someone with experience.
    Any help would be greatly appreciated!

  42. Excellent beat ! I would like to apprentice while you amend your web
    site, how can i subscribe for a blog site? The account aided me
    a acceptable deal. I had been a little bit acquainted of this your broadcast offered bright clear
    concept

  43. I blog often and I really appreciate your content.
    This article has really peaked my interest. I’m going to bookmark your website and keep checking for new details
    about once a week. I subscribed to your RSS feed as well.

  44. Good way of describing, and good piece of writing to take information concerning my
    presentation subject, which i am going to convey in school.

  46. Oh my goodness! Amazing article dude! Thank you, However I am having issues with your RSS.

    I don’t understand why I cannot subscribe to it.
    Is there anybody having identical RSS issues? Anyone who knows the answer can you kindly respond?
    Thanx!!

  47. I have to thank you for the efforts you have put in penning this website.
    I am hoping to see the same high-grade blog posts from you in the future as well.
    In truth, your creative writing abilities has motivated me to get my own blog now 😉

Comments are closed.