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 don’t even understand how I stopped up right
    here, but I thought this submit used to be great. I don’t recognise who
    you might be however definitely you are going to a well-known blogger in the event you aren’t already.
    Cheers!

  2. After checking out a handful of the blog posts
    on your website, I really appreciate your technique of blogging.
    I saved it to my bookmark website list and will be checking back soon. Please check out my web site as well and tell me your
    opinion.

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

  4. Hi there, i read your blog from time to time and
    i own a similar one and i was just curious if you get a lot of spam feedback?
    If so how do you protect against it, any plugin or anything you can suggest?
    I get so much lately it’s driving me insane so any
    assistance is very much appreciated.

  5. Have you ever considered about adding a little bit more than just your articles?
    I mean, what you say is fundamental and all. However think about if you
    added some great images or videos to give your posts more,
    “pop”! Your content is excellent but with pics and videos, this website could undeniably be one of
    the best in its field. Fantastic blog!

  6. You can definitely see your skills within the article you write.
    The arena hopes for even more passionate writers such as you who aren’t afraid to say how they believe.
    Always follow your heart.

  7. My spouse and I absolutely love your blog and find the majority of your post’s to be exactly what I’m looking for.
    Would you offer guest writers to write content available for you?
    I wouldn’t mind composing a post or elaborating on a lot of the
    subjects you write regarding here. Again, awesome web
    log!

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

  10. We are a group of volunteers and starting a new
    scheme in our community. Your web site provided
    us with valuable info to work on. You have done an impressive job and
    our whole community will be thankful to you.

  11. After looking over a few of the articles on your web
    site, I really appreciate your technique of blogging. I saved it
    to my bookmark site list and will be checking back
    soon. Please check out my website as well and tell me what you think.

  12. You could certainly see your expertise within the work you write.
    The arena hopes for more passionate writers like you who aren’t afraid to say how they believe.
    All the time go after your heart.

  13. Thank you for the good writeup. It in fact was a amusement account
    it. Look advanced to more added agreeable from
    you! By the way, how can we communicate?

  15. Have you ever considered creating an ebook or guest authoring
    on other websites? I have a blog centered on the
    same ideas you discuss and would really like to have you
    share some stories/information. I know my audience would value
    your work. If you are even remotely interested, feel free to shoot me an e-mail.

  16. Nach meinem Empfinden kauft man bei SEO Agenturen an erster stelle Zeit,
    Identifikation und Leidenschaft. Know-How vorausgesetzt.
    Keiner wird leidenschaftlich und mit Identifikation an einem Projekt arbeiten, das er nur an 5 Stunden im Monat betreut.
    Aus meiner Erfahrung gibt es eine Basis-Identifikation ab ca.
    Im gegensatz dazu wird die Arbeit an einem Projekt, dass an 5 Tagen oder mehr in der Woche Agentur- und Schreibtisch-Thema ist sicherlich mit
    mehr Identifikation laufen. Bei durchschnittlich 100 € Stundensatz
    ergibt sich ein monatliches Basis-Volumen von 2.000 €.
    2 Arbeitstagen. Wir selber arbeiten gemeinhin ab 20 Stunden Monats-Budget.
    Es gibt mehr Agenturen arbeiten mit mindestens 3 Monaten Laufzeit, sodass ein Mindestbudget von 6.000 € für mich die Basis
    einer Zusammenarbeit darstellt. Das ist schwer pauschal zu beantworten, da das natürlich sehr von der Komplexität der Website und des Themas abhängt.
    Darunter macht es nur ausnahmsweise einen Sinn, weil
    man nichts richtig einen Schlussstrich ziehen kann.
    Den Einstieg in die Agentur-Zusammenarbeit sollte
    eine kurze, kostenlose Ersteinschätzung zum tatsächlichen Bedarf geregelt der Angebotserstellung sein. Ein SEO-Experte kann nach wenigen Minuten schon ganz gut einschätzen, wie sehr z.B.
    Thema Onpage Optimierung brennt und wie groß der Handlungsbedarf ist.

  17. Hey would you mind letting me know which hosting company you’re using?

    I’ve loaded your blog in 3 different web browsers and I must say this blog loads a lot faster then most.
    Can you suggest a good hosting provider at a reasonable price?
    Kudos, I appreciate it!

  19. I’m impressed, I must say. Rarely do I encounter
    a blog that’s equally educative and amusing, and without
    a doubt, you have hit the nail on the head. The issue is an issue
    that too few folks are speaking intelligently about.
    I am very happy I stumbled across this in my hunt for
    something regarding this.

  20. After looking at a number of the blog articles on your blog, I seriously appreciate your way of writing a blog.
    I bookmarked it to my bookmark website list and will be checking
    back soon. Please visit my web site too and let me know what you think.

  22. We’re a bunch of volunteers and opening a brand new
    scheme in our community. Your web site provided us with valuable info to work on. You’ve performed an impressive process
    and our entire community will be grateful to you.

  23. Excellent post however I was wanting to know if you could write a litte more
    on this subject? I’d be very grateful if
    you could elaborate a little bit more. Thank you!

  24. I’d like to thank you for the efforts you’ve put
    in writing this website. I really hope to check out the same high-grade content by you later on as well.
    In truth, your creative writing abilities has inspired me to get
    my own, personal blog now 😉

  26. I believe what you published was very logical.
    But, what about this? suppose you were to create
    a killer post title? I mean, I don’t wish to tell you how to run your blog, but suppose you added
    something to possibly get folk’s attention? I mean “Plain Vanilla” Angel Structure –
    Phil Strazzulla's Blog is kinda plain. You might
    look at Yahoo’s front page and watch how they
    write post titles to get people interested. You might add a video or a pic or two to get
    people interested about what you’ve written. In my opinion, it could make your website a little bit more interesting.

  27. Hi, i think that i saw you visited my web site so i came to “return the favor”.I am trying to find
    things to enhance my site!I suppose its ok to use a
    few of your ideas!!

  29. Рашизм (от англ. «Russia, Russian», — произносится раша, — и итал.
    «fascismo» — фашизм, от которого взято окончание -изм) — неофициальное название
    политической идеологии и социальной
    практики властного режима России начала XXI в.
    на идеях «особой цивилизационной
    миссии» россиян, «старшести братского народа», нетерпимости к
    элементам культуры других народов; на
    тоталитаризме и империализме советского типа, использовании российского
    православия как нравственной доктрины и на геополитических инструментах
    влияния, в первую очередь – энергоносителях.

  31. Hi, i think that i saw you visited my weblog so i came to “return the favor”.I am attempting to
    find things to enhance my web site!I suppose its ok to use some of
    your ideas!!

  32. Hi there this is kinda of off topic but I was wondering 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 guidance from
    someone with experience. Any help would be greatly appreciated!

  34. Do you mind if I quote a few of your articles as long as I provide
    credit and sources back to your blog? My blog is in the
    exact same area of interest as yours and my visitors
    would truly benefit from a lot of the information you present here.

    Please let me know if this okay with you. Regards!

  35. I am really impressed with your writing skills as well as with the layout on your blog.
    Is this a paid theme or did you modify it yourself?
    Either way keep up the nice quality writing, it is rare to see a great blog
    like this one nowadays.

  38. Do you mind if I quote a couple of your articles as long as I provide
    credit and sources back to your webpage? My blog
    is in the exact same niche as yours and my users would
    genuinely benefit from some of the information you
    present here. Please let me know if this alright with you.

    Thanks!

  39. 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.

  43. Oh my goodness! Awesome article dude! Thank you, However I am going through problems with your RSS.

    I don’t understand the reason why I can’t join it.
    Is there anybody else getting the same RSS problems?

    Anyone who knows the solution will you kindly respond?
    Thanks!!

  45. Magnificent beat ! I wish to apprentice while you amend your
    website, how can i subscribe for a blog site? The account aided me a acceptable deal.
    I had been tiny bit acquainted of this your broadcast offered bright clear concept

  46. Woah! I’m really loving the template/theme of this website.
    It’s simple, yet effective. A lot of times it’s very
    difficult to get that “perfect balance” between superb usability and visual appeal.
    I must say that you’ve done a very good job with this.
    In addition, the blog loads very fast for me on Internet explorer.
    Exceptional Blog!

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

Comments are closed.