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”

  2. Hello I am so glad I found your blog page, I really found you by error, while I was searching on Google for
    something else, Anyhow I am here now and would just like to say kudos for a marvelous post and a all
    round thrilling blog (I also love the theme/design), I don’t
    have time to read through it all at the minute
    but I have saved it and also added in your RSS feeds, so when I have time I will be back to read a great
    deal more, Please do keep up the awesome job.

  4. Thank you a lot for sharing this with all folks you really recognise what you’re speaking about!
    Bookmarked. Kindly also consult with my site =).

    We will have a hyperlink change agreement between us

    my web site 토토사이트

  6. It was a great treatment center, they helped me get my life back on track.
    The facility is awesome and the people that work there are in recovery so it was so
    easy to feel like I belong there. They were a huge support through the process as well.
    Very grateful!

  7. 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 remarks? If so how do you prevent it, any plugin or
    anything you can advise? I get so much lately it’s driving me insane
    so any assistance is very much appreciated.

  9. Does your blog have a contact page? I’m having a tough time locating it but, I’d like to shoot
    you an e-mail. I’ve got some creative ideas for your blog you might be interested in hearing.
    Either way, great website and I look forward to seeing
    it develop over time.

  12. Hey there would you mind letting me know which webhost you’re
    utilizing? I’ve loaded your blog in 3 different web browsers and I must
    say this blog loads a lot quicker then most. Can you recommend a good web hosting provider
    at a fair price? Thanks a lot, I appreciate it!

  13. Howdy I am so excited I found your webpage, I really found you by mistake, while I was browsing on Digg for something else, Nonetheless I am
    here now and would just like to say cheers for a fantastic post and a all round exciting blog (I also love the theme/design), I don’t have time to read
    through it all at the moment but I have saved
    it and also added your RSS feeds, so when I have time I will be back to read much more, Please do keep up the superb work.

  14. After exploring a number of the blog articles on your
    blog, I truly appreciate your technique of blogging.

    I added it to my bookmark webpage list and will be checking back soon. Please visit my web site as well
    and let me know your opinion.

  15. Write more, thats all I have to say. Literally, it seems as though you relied on the video to make your point.
    You clearly know what youre talking about, why throw
    away your intelligence on just posting videos to your weblog when you could be giving us something enlightening to read?

  16. What i do not understood is actually how you are now not actually a lot more well-liked than you
    might be right now. You are very intelligent. You understand therefore considerably in the case of this topic,
    produced me individually believe it from so many varied angles.
    Its like women and men don’t seem to be fascinated until it’s something to do with Lady
    gaga! Your own stuffs outstanding. All the time maintain it up!

  17. Have you ever thought about writing an e-book or guest
    authoring on other blogs? I have a blog based
    upon on the same ideas you discuss and would really like to have you share some stories/information. I know my
    visitors would value your work. If you are even remotely interested, feel free
    to send me an e-mail.

  18. I don’t even know how I ended up here, but I thought this post was good.
    I don’t know who you are but definitely you are going to a famous
    blogger if you are not already 😉 Cheers!

  20. I must thank you for the efforts you have put in writing this website.
    I am hoping to see the same high-grade blog posts by you in the future as well.
    In fact, your creative writing abilities has encouraged me to
    get my own blog now 😉

  21. I blog often and I seriously thank you for your information. This great article has really peaked my interest.
    I am going to book mark your site and keep checking for new information about once a week.
    I subscribed to your RSS feed as well.

  26. It is perfect time to make a few plans for the future and it’s
    time to be happy. I’ve learn this submit and if I may I desire to counsel you few attention-grabbing issues
    or advice. Perhaps you could write subsequent articles regarding this article.

    I want to learn even more things about it!

  28. Hi would you mind sharing which blog platform you’re using?
    I’m planning to start my own blog soon but I’m having a difficult time deciding between BlogEngine/Wordpress/B2evolution and Drupal.
    The reason I ask is because your design and style seems
    different then most blogs and I’m looking for something
    unique. P.S Apologies for getting off-topic but
    I had to ask!

  30. An outstanding share! I’ve just forwarded this onto a coworker who had been doing
    a little research on this. And he actually ordered me lunch
    simply because I stumbled upon it for him… lol.
    So allow me to reword this…. Thanks for the meal!!
    But yeah, thanx for spending time to discuss this matter here on your website.

  33. Hi I am so delighted I found your blog, I really found you by accident, while I was browsing on Bing for something else,
    Regardless I am here now and would just like to say kudos for a fantastic
    post and a all round exciting blog (I also love the theme/design), I don’t have time to go through it all at
    the minute but I have bookmarked it and also added in your RSS feeds, so
    when I have time I will be back to read more, Please do keep up the awesome job.

  34. Good post. I learn something new and challenging on sites I
    stumbleupon everyday. It will always be interesting to read through articles from other authors and practice a little something from their sites.

  35. It’s very effortless to find out any topic on web as compared to textbooks, as I
    found this piece of writing at this website.

  36. Good day! I know this is kind of off topic but I was wondering if you knew where
    I could get a captcha plugin for my comment form? I’m using the same
    blog platform as yours and I’m having problems finding one?
    Thanks a lot!

  37. My coder is trying to convince 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 nervous about switching to another platform.
    I have heard great things about blogengine.net.

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

  38. I like the helpful info you provide in your articles. I’ll bookmark your
    blog and check again here regularly. I’m quite
    sure I will learn plenty of new stuff right here!
    Good luck for the next!

  39. Can I simply just say what a relief to find someone who genuinely understands what they’re discussing on the web.

    You definitely realize how to bring a problem to light and make it important.
    More people ought to look at this and understand this side of your story.
    It’s surprising you are not more popular since you certainly have the
    gift.

  40. My partner and I stumbled over here from a different
    page and thought I should check things out. I like what
    I see so now i’m following you. Look forward to
    looking into your web page repeatedly.

  41. Hi there, I do think your website may be having internet browser compatibility issues.

    When I take a look at your site in Safari, it
    looks fine however when opening in I.E., it has some overlapping issues.
    I just wanted to provide you with a quick heads up!
    Besides that, wonderful site!

  43. Hello! This post couldn’t be written any better!
    Reading through this post reminds me of my good old room mate!
    He always kept chatting about this. I will forward this page to him.

    Fairly certain he will have a good read. Many thanks for sharing!

  45. Tremendous things here. I am very glad to peer your post.
    Thanks a lot and I am taking a look forward to contact you.
    Will you please drop me a e-mail?

  47. Hmm it seems like your site ate my first comment (it was extremely 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 blogger but I’m still new to the whole thing.
    Do you have any tips and hints for novice blog writers?

    I’d genuinely appreciate it.

    Here is my web-site CáCh LàM BáNh Bò

  48. I just couldn’t go away your site before suggesting that I extremely
    loved the standard info a person provide to your visitors?

    Is gonna be again often in order to investigate cross-check new
    posts

  49. A motivating discussion is definitely worth comment.
    I do believe that you need to write more on this
    topic, it may not be a taboo subject but usually people do not discuss such
    subjects. To the next! All the best!!

  50. Aw, this was a really nice post. Taking a few minutes and actual effort to create a superb article… but what can I say… I put things off a lot and don’t manage to get anything done.

Comments are closed.