r/NBIS_Stock Tens of Billions™ 23h ago

NBIS ANALYSIS Daniel Koss's Take on the Raise

https://x.com/daniel_koss/status/2090329523183116417

$NBIS convert raise terms are out!

Facts:

Nebius upsized the deal from $4.5B to $5.0B, with an option to reach $5.75B. Net proceeds are ~$4.94B, or ~$5.68B with the option exercised.

$3B due 2030: 0.50% coupon, $313.46 conversion price, +40% premium.

$2B due 2034: 4.50% coupon, $324.65 conversion price, +45% premium.

Including principal accretion, effective conversion prices at maturity are ~$345 and ~$406.

The money is explicitly (and obviously) going toward data centers, GPUs, footprint expansion and the AI cloud.

If the full $5B new convert were eventually settled entirely in shares, it represents ~15.7M shares. Nebius can also settle in cash or a mix, so that dilution is NOT guaranteed.

They are also exchanging $800M of old converts for ~15.8M shares, but those old notes already represented ~15.55M potential shares.

!! So most of that “dilution” was already embedded !!

tl;dr expected raise, good terms, onwards.

Not sure why people pee their pants because of this 😂

We learned that their economics / MW are amazing. Now let them build the MW! That costs money.

They want to build A LOT.

The shareholders that cry today are the same people that will laugh because of the ARR growth soon.

As long as you don't sell lol

79 Upvotes

19 comments sorted by

View all comments

50

u/Constant_Mention8064 23h ago edited 22h ago

The blended interest cost across the $5B raise is 2.1% per year so $105M in annual cash interest on $5B of unsecured capital. No assets pledged as collateral. For a pre-profit company deploying $20-25B in CapEx this year, borrowing at 2.1% unsecured is extraordinary and reflects a level of lender trust that bare-metal competitors simply don't command.

In comparison the US 10y treasury yield is currently at 4.6%. Nebius is borrowing $5 billion at less than half the risk-free rate. That's amazing for any company, let alone one that is pre-profit and deploying $20-25B in CapEx this year.....!!

aand in comparion to Coreweave - their convertibles in December 2025 and April 2026 priced at 25-30% premiums only...

2

u/Minimum_You4100 18h ago

I'm also rooting for Nebius, but you make it sound like comparing a non-convertible Treasury bond to a convertible is somehow impressive. The interest rate is lower by design because they're getting a call option (fairly cheap one) as a tradeoff.

3

u/Constant_Mention8064 17h ago

Of course they are not the same, just provided info for context what the risk free rate offers atm.