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”

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

  3. Hi, Neat post. There’s a problem together with your web
    site in internet explorer, would test this? IE still is the marketplace leader and a good portion of other folks will pass over your wonderful writing due to this problem.

  6. „Teure Uhren” werden jene Uhren bezeichnet, welche überm durchschnittlichen Preis von Armbanduhren Herren liegen. Meist werden auch die Armbänder mit diversen hochwertigen Materialien, wie z.B synthetische Edelsteine geschmückt.
    Derartige Uhren haben meist wertvolle Materialien im
    Gehäuse, auf der Anzeige oder im Uhrwerk eingearbeitet.

    Zudem sind in Einzelfällen auch zahlreiche Funktionen ein Ursprung für den Preis von Teure Uhren. Diese
    Zahl der Funktionen macht eine Uhr nämlich zur chronographischen Uhr.
    Dies erhebt den Wert natürlich um den entsprechenden Wert.
    Bekannte Markenuhren welche vergleichsweise ziemlich teuer sind, sind zugleich Omega,
    Rolex, Breitling, Tag Heuer und Steinhart. Zudem sind auch generell Schweizer Uhren ziemlich qualitativ, was deren Preis herauf treibt.
    Aber auch Omega Seamaster Planet Ocean, Speedmaster, Carrera oder Aquaracer sind Marken hochwertiger, Teure Uhren. überdies sind Teure Uhren ein sehr
    sicherer Geldspeicher. So können Sie sich beispielsweise eine
    einzigartige Teure Uhr für zirka 20.000€ zulegen und können sich außer zweifel stehen, dass sie in 20 Jahren genau den selben, oder gar einen höheren Wert hat.

  7. It’s perfect time to make some plans for the future and it is time
    to be happy. I’ve read this post and if I could I desire to suggest you few interesting things
    or advice. Perhaps you can write next articles referring to
    this article. I want to read more things about it!

  10. It’s nearly impossible to find educated people
    in this particular subject, but you sound like you know what you’re talking about!
    Thanks

  13. My coder is trying to persuade me to move to .net from PHP.

    I have always disliked the idea because of the costs. But he’s tryiong
    none the less. I’ve been using Movable-type on a variety of websites for about a
    year and am anxious about switching to another
    platform. I have heard fantastic things about blogengine.net.

    Is there a way I can transfer all my wordpress content
    into it? Any kind of help would be greatly appreciated!

  16. Hi my family member! I wish to say that this article is amazing, nice written and include approximately all
    vital infos. I’d like to see extra posts like this .

  18. Hey There. I found your blog using msn. This is an extremely well written article.
    I will make sure to bookmark it and come back to read more
    of your useful info. Thanks for the post. I will definitely return.

  19. I really love your site.. Very nice colors & theme.
    Did you make this website yourself? Please reply back as I’m planning to create my own website and
    would love to learn where you got this from or exactly
    what the theme is named. Cheers!

  20. Hi, I believe your web site might be having internet browser compatibility issues.
    Whenever I take a look at your site in Safari, it looks fine but when opening in Internet Explorer, it has
    some overlapping issues. I just wanted to provide you with a
    quick heads up! Besides that, great website!

  21. Howdy! Do you know if they make any plugins to assist
    with SEO? I’m trying to get my blog to rank for some targeted keywords
    but I’m not seeing very good results. If you know of any please share.
    Appreciate it!

  24. Außerdem erreichen Sie so auch wirklich die Zielgruppe, die Sie auch erreichen möchten. Denn es bringt Ihnen nur kaum, wenn Sie zwar immensen Traffic generieren,
    diese Nutzer Ihre Website aber sofort wieder verlassen, weil er nicht ihre Suchintention erfüllt.
    Aber, mittelfristig ist das sogar schädlich für Ihre Rankings und Ihren Traffic.
    Die Keyword Recherche – auf Basis Ihrer Zielgruppeninformationen ist
    mit das ersten Schritte. Relevant bedeutet, dass das Keyword von der Zielgruppe genutzt und gesucht wird.
    Faktoren wie Suchvolumen können spielend einfach über Tools wie ahrefs,
    Sistrix, GoogleAds oder als kostenlose Alternative Ubersuggest recherchiert
    werden. Zunächst muss ein relevantes und informationsbedürftiges Keyword – oder
    einheitlich Thema – den Zuschlag erhalten. Auch dafür eignen sich Tools, aber auch Google selbst.
    Welche weiteren Schlagworte nutzen die Seiten? Dann müssen themenverwandte Keywords recherchiert und
    bewertet werden. Wie lange ist der Text? Wie ist der Inhalt aufgebaut?
    Welches Content-Format wird genutzt (Blog, Video, Liste, Shop)?
    Die Ergebnisse können in Themen-Clustern zusammengetragen werden. Google ist ein guter Kanal, ja sogar sogar der
    Beste, um verwandte Keywords auszufiltern. Im
    Beitrag müssen diese Themen auf der tagesordnung stehen. Aber scheuen Sie keine neuen Inhalte.

  27. I’m gone to say to my little brother, that he should also visit this
    web site on regular basis to get updated from latest reports.

  29. May I simply say what a relief to uncover someone who actually understands what they are discussing on the net.
    You actually know how to bring an issue to light and make it important.
    More people need to check this out and understand this side of your story.
    I was surprised you’re not more popular given that you
    surely possess the gift.

  31. Hello There. I found your weblog the usage of msn. This is a very neatly written article.
    I’ll make sure to bookmark it and return to read more of your useful info.
    Thank you for the post. I will certainly comeback.

  32. Fantastic beat ! I wish to apprentice even as you amend your website,
    how could i subscribe for a blog web site? The account aided me a acceptable
    deal. I have been tiny bit acquainted of this your broadcast offered shiny clear idea

  33. You made some good points there. I checked on the web for
    additional information about the issue and found most individuals will go
    along with your views on this web site.

  35. Wow that was odd. I just wrote an extremely long comment but after I clicked submit my comment didn’t show up.

    Grrrr… well I’m not writing all that over again. Anyways, just wanted to say great blog!

  36. Das erspart Ihnen die Qual der Wahl und ziemlich was Zeit, Logistik, Kraft und
    Nerven. Bei Kaisertanne können Sie von etwas wissen, dass
    Ihr Baum die ganze Weihnachtszeit in voller Pracht unbeschadet verschönt.
    All das übernehmen wir für Sie! Wir liefern nur frisch geschlagene Nordmanntannen in 1 A Qualität aus Deutschland.
    Nordmanntannen mit langer Lebensdauer, aufrechtem Wuchs und weichen Nadeln sind repräsentative Highlights
    für Ihre weihnachtlich dekorierten Geschäftsräume.
    Warum sind Nordmanntannen die perfekten Weihnachtsbäume?
    Gerader Wuchs, schöne Proportionen und gleichmäßig
    angeordnete, robuste Äste, die den Weihnachtschmuck
    problemlos aushalten, sind für Weihnachtsbäume wichtig.
    Wer meint, dass das im Alltag nur ein Kunstbaum schafft, irrt sich!

    Dadurch stellen wir sicher, dass Ihre Weihnachtstanne
    auch an lebhaften Adventstagen in Ihrem Geschäft die Krone nicht hängen lässt und keine Nadeln verliert!

    Frische Nordmanntannen, die direkt nach dem Schlagen fachgerecht verpackt und am Zielort aspirieren, sind wunderschön, duften herrlich weihnachtlich und halten einiges aus!
    Sie erkennen die Qualität und die Frische Ihrer Tanne am
    noch feuchten Stammanschnitt, an den rückfedernden Ästen und natürlich an saftig grünen Tannennadeln. Nordmanntannen wachsen gerade und breit und haben glänzende, dunkelgrüne Nadeln, die nicht stechen.

  42. Hi there I am so happy I found your weblog, I really found you by
    accident, while I was searching on Aol for something
    else, Anyways I am here now and would just like to say thank you for a tremendous
    post and a all round exciting blog (I also love the theme/design), I don’t have time to browse 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 superb work.

  43. Da warten u.a. Saunen und einem Indoor- und Outdoorpool.
    Außerdem wurde es bereits mehrfach zum besten Skigebiet der Welt gekürt!
    Direkt bei den Liften des Skigebiets Obergurgl – Hochgurgl steht das Top bewertete 4°S The Crystal mit seinem fantastischen 2.000 m² Spa-Bereich auf 2 Etagen. Die Gründe liegen klar auf der Hand: Neben den modernsten Aufstiegsanlagen und den vielen traditionellen Hütten zum
    Einkehren findet ihr hier… Servus Piraten! Heiß einen luxuriösen Trip ganz ans
    Ende des Ötztals? Dahinter stehen zwei bekannte Persönlichkeiten, sprich Hermann Maier & Rainer Schönfelder, welche mit
    dieser neuen Hotelmarke (ursprünglicher Name adeo) Skiurlaub für jedermann erschwinglich machen, was ihnen mit ihren Hotelprojekten fraglos gut… Mit fast 300 Pistenkilometern und knapp 100 Liftanlagen gehört
    die SkiWelt Wilder Kaiser-Brixental zu den größten und modernsten Skigebieten Österreichs und
    der Welt. Auch zum diesjährigen Saisonfinale Ende März bekommt
    ihr noch Termine. Falls ihr anni currentis nicht zum Rennen dort wart, macht das nichts, denn Snowtrex hat
    bereits die Buchungstermine für Zukunft Jahr drin, bei denen ihr
    richtig was sparen könnt. Ahoi Piraten! Matthias Mayer heisst der diesjährige Sieger des Hahnenkammrennens auf der Kitzbühler “Streif”.
    Wem die 110 km Piste auf einer Höhe zwischen…

  44. You could certainly see your expertise within the article you write.
    The sector hopes for more passionate writers such as you who are not
    afraid to say how they believe. Always follow your heart.

  45. It’s the best time to make a few plans for the longer term and it’s time to be happy.
    I have read this submit and if I may just I desire to suggest you few attention-grabbing
    issues or advice. Perhaps you could write next articles relating to this article.
    I want to learn more things about it!

  46. Greate post. Keep posting such kind of info on your page.
    Im really impressed by it.
    Hi there, You’ve performed a fantastic job. I’ll definitely
    digg it and personally recommend to my friends. I am confident they will be benefited from this website.

  47. I was excited to find this page. I wanted to thank you for your time just for this wonderful read!!
    I definitely liked every part of it and I have you saved to fav to look at new information on your site.

  48. You are so interesting! I do not believe I’ve read through anything like this before.
    So good to discover somebody with a few unique thoughts on this subject.
    Seriously.. thank you for starting this up. This
    web site is something that’s needed on the web, someone with a bit of originality!

  49. Nice post. I was checking continuously this blog and I
    am impressed! Extremely useful info particularly the last part 🙂 I care for such information much.

    I was looking for this certain info for a very long time.
    Thank you and best of luck.

  50. We absolutely love your blog and find many of your post’s to be just what I’m looking for.
    Would you offer guest writers to write content available for you?
    I wouldn’t mind producing a post or elaborating on some of
    the subjects you write about here. Again, awesome website!

Comments are closed.