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”

  18. Thanks , I’ve just been searching for info approximately this subject for a long time and yours
    is the best I have discovered so far. However, what concerning the conclusion? Are you sure in regards to
    the supply?

  23. Convert your favorite youtube video for free to music mp3 Youtube to mp3 Easy to use, convert any youtube, dailymotion, vimeo, twitch, vevo and metacafe video to mp3 (music converter) audio file. Download the result automatically.

  24. Cami halıları kullanımı tarihten bu yana Türkiye’nin tüm camilerinde bir gelenek haline gelmiş ve önemli bir kültür olmuştur. Camilerde ibadet edilirken dinimizin usullerine göre ve Peygamber Efendimizin verdiği hadislere dayanarak temizliğe önem gösterilmeli ve temiz bir şekilde cami halısı kullanılmalıdır. Halılar birer zemin döşemesi olarak cami zeminlerinde hem estetik oluşturan hem de rahat bir ibadet yapılmasını sağlayan ihtiyaçlardır. Bu nedenle firmamızın sunduğu halı ürünleri en uygun renklere ve desenlere sahip ürünler içermektedir.

  29. I savour, cause I found just what I used to be taking a look for. You’ve ended my four day long hunt! God Bless you man. Have a nice day. Bye

  30. Wonderful website. Lots of useful information here. I am sending it to some buddies ans also sharing in delicious. And of course, thanks for your sweat!

  31. The very core of your writing while sounding reasonable initially, did not really settle well with me after some time. Somewhere throughout the sentences you were able to make me a believer unfortunately just for a while. I still have a problem with your jumps in logic and one would do well to help fill in those breaks. When you actually can accomplish that, I would certainly end up being amazed.

  32. Have you ever considered creating an e-book or guest authoring on other blogs? I have a blog based on the same information you discuss and would love to have you share some stories/information. I know my subscribers would value your work. If you are even remotely interested, feel free to shoot me an e-mail.

  33. I think that a home foreclosure can have a important effect on the debtor’s life. Real estate foreclosures can have a Several to a decade negative impact on a applicant’s credit report. The borrower who has applied for a mortgage or virtually any loans for that matter, knows that the actual worse credit rating can be, the more complicated it is to get a decent personal loan. In addition, it may possibly affect any borrower’s chance to find a quality place to lease or rent, if that gets to be the alternative housing solution. Interesting blog post.

  42. The other day, while I was at work, my cousin stole my apple ipad and tested to see if it can survive a forty foot drop, just so she can be a youtube sensation. My apple ipad is now broken and she has 83 views. I know this is entirely off topic but I had to share it with someone!

  43. I’m really loving the theme/design of your website. Do you ever run into any browser compatibility issues? A couple of my blog readers have complained about my website not operating correctly in Explorer but looks great in Opera. Do you have any solutions to help fix this issue?

  44. Thanks alot : ) for your post. I’d prefer to say that the tariff of car insurance varies greatly from one coverage to another, mainly because there are so many different facets which give rise to the overall cost. One example is, the model and make of the car or truck will have a tremendous bearing on the cost. A reliable older family motor vehicle will have a more economical premium when compared to a flashy sports vehicle.

  46. I am really impressed together with your writing talents as well as with the structure to your blog. Is that this a paid theme or did you modify it your self? Either way stay up the excellent quality writing, it抯 uncommon to peer a nice weblog like this one these days..

Comments are closed.