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”

  4. Hmm it looks like your blog ate my first comment (it was super long) so I guess I’ll just sum it up what I had written and say,
    I’m thoroughly enjoying your blog. I too am an aspiring blog writer but I’m still new to the whole thing.
    Do you have any suggestions for newbie blog writers?
    I’d definitely appreciate it.

    Look at my web page – companies that buy houses Dallas

  7. Do you have a spam problem on this website; I also am a blogger, and
    I was wondering your situation; we have created some nice practices and
    we are looking to trade strategies with others, please shoot me an e-mail if
    interested.

  8. Hello There. I found your blog using msn. This is a very 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
    certainly comeback.

  9. fantastic put up, very informative. I ponder why the opposite
    specialists of this sector don’t understand this.
    You should proceed your writing. I am confident,
    you’ve a huge readers’ base already!

  13. Heya just wanted to give you a quick heads up and let you know a
    few of the pictures aren’t loading correctly. I’m not sure why but I think its a linking issue.
    I’ve tried it in two different web browsers and both show the same outcome.

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

    Your article has truly peaked my interest. I am going to book
    mark your blog and keep checking for new details about once per week.

    I subscribed to your RSS feed as well.

  17. Hmm it appears like your blog ate my first comment (it
    was extremely long) so I guess I’ll just sum it up what I submitted and say, I’m thoroughly enjoying your blog.

    I as well am an aspiring blog blogger but I’m still new to the whole thing.
    Do you have any recommendations for inexperienced blog writers?
    I’d certainly appreciate it.

  18. Excellent post. Keep writing such kind of information on your blog.
    Im really impressed by your blog.
    Hello there, You have performed a great job. I’ll definitely
    digg it and in my view suggest to my friends. I’m confident they’ll be benefited from this site.

  19. Hi, I think your site could be having web browser compatibility issues.
    Whenever I take a look at your blog in Safari, it looks fine however, if
    opening in IE, it’s got some overlapping issues.

    I just wanted to give you a quick heads up! Other than that, excellent blog!

  21. Hello, i read your blog occasionally and i own a similar one and i was
    just wondering if you get a lot of spam responses? If so how do you protect against it, any plugin or
    anything you can advise? I get so much lately it’s driving me mad so any assistance is very much appreciated.

  24. Hey this is kind of 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 skills so I wanted to get guidance
    from someone with experience. Any help would be enormously appreciated!

  28. I’m amazed, I must say. Seldom do I come across a blog that’s
    equally educative and amusing, and without a doubt, you have hit the nail on the head.
    The problem is something which too few folks are speaking intelligently
    about. I am very happy that I found this during my search for something
    concerning this.

  31. I’ll immediately grasp your rss as I can’t in finding your email subscription hyperlink or e-newsletter service.
    Do you’ve any? Kindly permit me realize in order that I could subscribe.
    Thanks.

  32. Hi are using WordPress for your blog platform? I’m new to the blog world but I’m trying to get started and create my own. Do
    you need any html coding expertise to make your own blog?
    Any help would be greatly appreciated!

  34. Hey! Would you mind if I share your blog with my myspace group?
    There’s a lot of folks that I think would really appreciate your content.
    Please let me know. Thank you

  48. Wow, wonderful blog layout! How long have you been blogging for?

    you made blogging look easy. The overall look of your site is
    fantastic, let alone the content!

  50. Aw, this was a really nice post. Taking a few minutes and actual effort to produce
    a really good article… but what can I say… I hesitate a lot and don’t seem to get anything done.

Comments are closed.