The purpose of this convertible note calculator is to estimate the effect on the capitalization table of a business by triggering the conversion of a note payable when seeking additional equity investment.
This topic is more fully discussed in our tutorial on convertible loan notes.
Using the Convertible Note Calculator
The convertible note calculator assumes that the business has already issued a convertible note and is now at the stage where it is seeking additional outside equity investment.
The calculator is available for download below and is used as follows:
Enter Pre-money Details
Enter the number of existing shares and pre-money valuation of the business. These shares will typically have been issued to the founders of the business.
Enter the Convertible Note Details
Enter the amount, discount, and cap for the convertible note. The amount of the convertible note should include any accrued interest accumulated on the loan note since it was issued.
The calculator works out the conversion values based on both the discount and on the cap, and uses the maximum of these two values for the remaining calculations. Details of these calculations can be seen in our conversion loan notes tutorial.
Enter Investment details
Enter the amount of the additional equity investment being sought by the business. The calculator works out the post-money valuation of the business
The convertible note calculator calculates the percentage shareholding, number of shares, and value held by the investor, noteholder, and founders of the business, following the conversion of the loan note and the injection of the additional investment.
For additional information, the calculator also shows the share price paid by the investor and the noteholder. Due to the effect of the convertible note discount and cap, the price paid by the noteholder will usually be less that that paid by the investor. The calculator also shows the effective discount on the share price that the noteholder receives.
Convertible Note Calculator Download
The convertible note calculator is available for download in Excel format by following the link below.
Users use this convertible note calculator at their own risk. We make no warranty or representation as to its accuracy and we are covered by the terms of our legal disclaimer, which you are deemed to have read. This is an example of a calculator template that you might use when preparing financial projections in Excel. It is purely illustrative of a small business accounting calculator. This is not intended to reflect general standards or targets for any particular company or sector. If you do spot a mistake in the financial calculator, please let us know and we will try to fix it.
About the Author
Chartered accountant Michael Brown is the founder and CEO of Plan Projections. He has worked as an accountant and consultant for more than 25 years and has built financial models for all types of industries. He has been the CFO or controller of both small and medium sized companies and has run small businesses of his own. He has been a manager and an auditor with Deloitte, a big 4 accountancy firm, and holds a BSc from Loughborough University.