Convertible bonds - DCF model mechanics

I have a dcf model and would like to add a convertible note.

Having some trouble conceptualising the dilutive impact of the bond and the “if converted” part.

Prior to adding the CB I took the present value of my ufcf and pv of terminal value to get terminal enterprise value, subtracted current net debt to get equity value, then divided by shares outstanding to get per share value. If that’s over the share price trading today it’s trading at a premium and it’s a buy.

If the bond is converted in the future it’s dilutive to equity and the debt is defeased. But that debt is subtracted from TEV to get equity value, so is there a circularity?

I’m ultimately trying to calculate an IRR on the CB and want to convert the bond at maturity, last year of model.

 
Most Helpful

Itaque atque sed quia. Fuga rem minus qui molestias quia ratione et aliquid. Voluptatem sint quasi recusandae ab. Sint eveniet accusantium soluta et corrupti modi incidunt. Sed autem officia nulla adipisci saepe.

Ut unde ut numquam deleniti quo ea sed. Et natus reprehenderit soluta quis vel itaque. Consequatur nisi eos quia nihil reiciendis at.

Et omnis nam recusandae nobis. Eveniet impedit qui quaerat fugit itaque autem. Voluptatem accusantium delectus deserunt vel. Sit earum cupiditate et at. Aut aut commodi deleniti culpa rem.

Quia cum velit officia quae dicta blanditiis. Quo sequi placeat reiciendis reprehenderit soluta quis asperiores.

Laborare Pugnare Parati Sumus

Career Advancement Opportunities

June 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Perella Weinberg Partners New 98.9%
  • Lazard Freres 01 98.3%
  • Harris Williams & Co. 24 97.7%
  • Goldman Sachs 16 97.1%

Overall Employee Satisfaction

June 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.9%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 05 97.7%
  • Moelis & Company 01 97.1%

Professional Growth Opportunities

June 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.9%
  • Perella Weinberg Partners 18 98.3%
  • Goldman Sachs 16 97.7%
  • Moelis & Company 05 97.1%

Total Avg Compensation

June 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (21) $373
  • Associates (92) $259
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (68) $168
  • 1st Year Analyst (206) $159
  • Intern/Summer Analyst (149) $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
Secyh62's picture
Secyh62
99.0
3
Betsy Massar's picture
Betsy Massar
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
CompBanker's picture
CompBanker
98.9
6
dosk17's picture
dosk17
98.9
7
GameTheory's picture
GameTheory
98.9
8
kanon's picture
kanon
98.9
9
DrApeman's picture
DrApeman
98.8
10
bolo up's picture
bolo up
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...”