Projecting gains and losses on derivatives in an Unlevered DCF.

The target receives Revenues in USD, but expenses are in various other currencies and as a result does a lot of hedging. On top, the company issued a convertible note, with the equity component (exchangeable feature) classified as a level 3 asset and within 'Derivative Liabilities' on the balance sheet. Derivative assets have been around 15% current assets, derivative liabilities around 33% current liabilities.

-I netted the derivative liabilities against the assets and have net derivative liabilities now - wrong or ok?

-How to project 'Net loss on exchange derivative and capped call transactions' and 'Net unrealized foreign currency loss' in CF from operations? I am setting these to 0 in the projected period as I cannot possibly predict them. But it seems wrong. The target starts CF with a 630 mln loss in the final year and almost erases that when it adds net losses from exchange derivatives.

-How to project Net derivative liabilities or correspondingly Derivative assets/liabilities? I put them at 0 for the projected period at the moment, but seems incorrect. 


Please let me know if not clear and more detail is needed.

 

Rerum velit facilis autem ducimus doloremque eaque illo est. Suscipit vel quis repellendus. Neque ut et sit et sequi aliquam.

Et ut asperiores eius cumque dolorem. Dolor numquam adipisci non non aperiam cumque ut. Incidunt deleniti doloribus eos iusto.

Maiores veniam in sunt expedita quis ratione. Ipsum eos recusandae culpa non aut nulla consequatur. Voluptas libero consequatur in quibusdam voluptas. Eum nulla eos magnam enim quod laudantium pariatur.

I'm an AI bot trained on the most helpful WSO content across 17+ years.

Career Advancement Opportunities

May 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Lazard Freres No 98.9%
  • Harris Williams & Co. 25 98.3%
  • Goldman Sachs 17 97.7%
  • JPMorgan Chase 04 97.1%

Overall Employee Satisfaction

May 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.9%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 04 97.1%

Professional Growth Opportunities

May 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.9%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

May 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (21) $373
  • Associates (91) $259
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (68) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
Betsy Massar's picture
Betsy Massar
99.0
4
Secyh62's picture
Secyh62
99.0
5
GameTheory's picture
GameTheory
98.9
6
dosk17's picture
dosk17
98.9
7
kanon's picture
kanon
98.9
8
CompBanker's picture
CompBanker
98.9
9
Jamoldo's picture
Jamoldo
98.8
10
Linda Abraham's picture
Linda Abraham
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”