X hits on this document

PDF document

Searching for Google’s Value: - page 35 / 44

103 views

0 shares

0 downloads

0 comments

35 / 44

Quantity Sold by Google

14.142

14.142

14.142

14.142

14.142

14.142

Quantity Sold by Existing Shareholders

5.463

5.463

5.463

5.463

5.463

5.463

Total Proceeds to Google

$1,168.3680

$1,379.2241

$1,434.2279

$210.8561

$265.8598

$55.0038

Total Proceeds to Existing Shareholders

$451.3249

$532.7758

$554.0230

$81.4509

$102.6981

$21.2472

Total Proceeds to Investment Bankers

$46.7365

$55.1710

$57.3713

$8.4346

$10.6348

$2.2002

Total Proceeds

$1,666.4294

$1,967.1709

$2,045.6222

$300.7415

$379.1927

$78.4512

Quantity Sold by Google

14.142

14.142

14.142

14.142

14.142

14.142

Quantity Sold by Existing Shareholders

8.404

8.404

8.404

8.404

8.404

8.404

Proceeds to Google

$1,168.3680

$1,379.2241

$1,434.2279

$210.8561

$265.8598

$55.0038

Proceeds to Existing Shareholders

$694.2788

$819.5757

$852.2605

$125.2969

$157.9818

$32.6849

Proceeds to Investment Bankers

$53.7470

$63.4467

$65.9770

$9.6997

$12.2300

$2.5303

Total Proceeds

$1,916.3938

$2,262.2465

$2,352.4654

$345.8527

$436.0716

$90.2189

IEM Prediction

  • -

    1st Day Close (Column 6) $4.0016 $0.1122 $3.8894

Quantities

and Proceeds with Exercise of Over-Allotment Option (x1 mil.)

Actual IPO

1st Day Close

Prediction

- IPO Price

- IPO Price

(Column 1)

(Column 2)

(Column 3)

(Column 4)

(Column 5)

$85.0000

$100.3400

$104.3416

$15.3400

$19.3416

$2.3839

$2.8141

$2.9264

$0.4302

$0.5425

IEM Prediction

$18.7991

Table II:

IPO Price

Potential Google IPO Prices and Proceeds

Quantities and

Total Proceeds without Exercise of Over-Allotment Option (x1 mil.)

Google Share Prices

$14.9098

IEM

1st Day Close

$101.4152

$97.5259

Spread (@ 2.8%) Per Share Proceeds to Google & Existing Shareholders

$82.6161

34

Document info
Document views103
Page views103
Page last viewedTue Dec 06 20:31:16 UTC 2016
Pages44
Paragraphs1154
Words15769

Comments