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. Hey there! This is kind of off topic but I need some help from an established blog.

    Is it hard to set up your own blog? I’m not very
    techincal but I can figure things out pretty fast. I’m thinking about setting
    up my own but I’m not sure where to begin. Do you have any ideas or
    suggestions? Thank you

  2. I’m curious to find out what blog system you’re utilizing? I’m experiencing some minor security problems with my latest blog and I’d
    like to find something more secure. Do you have any suggestions?

  3. The other day, while I was at work, my sister stole
    my apple ipad and tested to see if it can survive a 30 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 totally off topic but I had to share
    it with someone!

  6. Hello, this weekend is good for me, since this time i am reading this impressive educational paragraph here at my house.

  7. Hey! I just wanted to ask if you ever have any trouble with
    hackers? My last blog (wordpress) was hacked and I ended up
    losing a few months of hard work due to no back up. Do you
    have any methods to stop hackers?

  9. Greetings from Carolina! I’m bored to tears at work so I decided to check out your website on my
    iphone during lunch break. I love the info you present here and can’t wait to
    take a look when I get home. I’m amazed at how quick your blog loaded on my phone ..

    I’m not even using WIFI, just 3G .. Anyways, excellent site!

  14. I think this is among the most significant information for
    me. And i am glad reading your article. But wanna remark on few general
    things, The site style is great, the articles is really nice : D.
    Good job, cheers

  20. What i don’t understood is in fact how you’re now not really a lot more neatly-favored than you
    might be now. You are very intelligent. You know
    therefore significantly relating to this subject, made me personally consider it from numerous various angles.
    Its like men and women aren’t interested until it’s something to accomplish
    with Girl gaga! Your own stuffs great. Always maintain it up!

  22. When I initially left a comment I seem to have clicked the -Notify me when new comments are added- checkbox and from now on every time a comment is aded I recieve four emails wit the exaqct same
    comment. Is there an easy method you can remove me from that service?
    Many thanks!

    My website CáCh LàM BáNh Su Kem

  24. Terrific work! This is the type of info that are supposed to
    be shared across the internet. Shame on Google for not positioning
    this post higher! Come on over and seek advice from my website .
    Thanks =)

  25. Our invoices range from credit card payments, mortgages, phones, and utility payments.
    Fundamentally, loan issuers would come to their own money if you don’t
    make payments on time. Each colllection adds to your credit report and will cripple your loan negotiation capability.
    At the most recent FICO versions, paid collections will not damage your score, but unpaid ones certainly will.
    If one oof your account goes into collection, your credit rating plummets depending on a few elements.
    If your score is high, you are going to lose more things
    than a person with a smalpl number of points. Shoud you skip a payment,your
    creditor would report it to the agencies as”payment” But if you
    don’t pay penalties or brijng your accounts to status, you maay experience a collection. Instantly you encounter a collection; your credit rating would
    fall drastically. Resolving a collection is a painstaking procedure, hence making timely payments is always an ideal way.

    my homepage :: Credit Card Tips

  28. I don’t even know how I ended up here, but I
    thought this post was great. I do not know who you are
    but certainly you are going to a famous blogger if you are not already ;
    ) Cheers!

  32. Greetings! This is my 1st comment here so I just wanted to give a quick shout out
    and say I truly enjoy reading your blog posts. Can you suggest any other blogs/websites/forums that go over the same subjects?
    Thank you!

  34. Thank you for any other wonderful post. Where else may
    anyone get that type of info in such an ideal way
    of writing? I’ve a presentation next week, and I am on the look for such information.

  36. It is perfect time to make a few plans for the longer term and it is time
    to be happy. I’ve read this publish and if I could I desire to suggest you some fascinating issues or
    advice. Perhaps you could write subsequent articles referring
    to this article. I desire to learn even more things about it!

  41. This design is wicked! You obviously know how to
    kkeep a reader entertained. Between your wit and your videos, I was almost moved to start my own blog (well, almost…HaHa!) Wonderfuul job.
    I really enjooyed what you had to say, and more than that, how you presented it.

    Tooo cool!

  43. An intriguing discussion is definitely worth comment. I do believe that you
    should write more on this issue, it might not be a taboo matter but typically people don’t speak about such topics.

    To the next! Kind regards!!

  44. My coder is trying to convince me to move to .net from PHP.
    I have always disliked the idea because of the expenses.

    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 good things about blogengine.net.
    Is there a way I can transfer all my wordpress posts into it?
    Any help would be greatly appreciated!

  46. I recommend this program to anyone who is battling substance abuse.

    The staff goes above and beyond for their patients. They are caring and very
    welcoming. Never did I ever feel judged or uncomfortable talking
    to the staff. They do care and are there to help you.
    I can honestly say nowhere else has helped me out as much and in a way as this
    program. Thank you, guys.

Comments are closed.