Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
($ USD in Millions Except Per Share Values in $ as Stated, in Millions Except Per Share Values
IPO Transaction Assumptions:
USD to KRW FX Rate:
1,025.96
Underwriting Discount:
IPO Pricing Discount:
5.0%
15.0%
Primary Share %:
Secondary Share %:
75.0%
25.0%
Greenshoe Provision %:
Primary Allocation %:
15.0%
75.0%
66.914
Units
$M
$M
Pricing Discount %:
Pricing Discount Amount:
%
$M
$M
M Shares
$ as Stated
M Shares
M Shares
M Shares
M Shares
M Shares
M Shares
M Shares
$M
$M
$M
$
$
$
$
$M
%
M
M
M
M
$
$
$
$
$
$
$
$
$
M
M
M
M
M
M
M
M
M
$M
$M
x
x
x
x
x
x
$ in Millions
$
1,000.0
in Millions
1,025,960
1.5
1.0
6.0
1.5
10.0
1,539
1,026
6,156
1,539
10,260
484.0
249.7
175.9
496,519
256,229
180,514
175.9
3,079.1
15.0%
401.6
2,677.4
66.914
25.07 $
175.9
3,518.9
15.0%
459.0
3,059.9
66.914
30.78 $
175.9
3,958.8
15.0%
516.4
3,442.4
66.914
36.50 $
175.9
4,398.7
15.0%
573.7
3,824.9
66.914
42.22
39.9
13.3
53.2
32.5
10.8
43.3
27.4
9.1
36.5
23.7
7.9
31.6
46.3
6.9
37.7
5.6
31.8
4.8
27.5
4.1
106.8
99.4
94.3
90.6
34.7
5.2
28.2
4.2
23.8
3.6
20.6
3.1
11.6
9.4
7.9
6.9
1.7
1.4
1.2
1.0
1,159.4
173.9
1,333.3
1,159.4
173.9
1,333.3
1,159.4
173.9
1,333.3
1,159.4
173.9
1,333.3
1,000.0
(50.0)
(10.0)
940.0
1,000.0
(50.0)
(10.0)
940.0
1,000.0
(50.0)
(10.0)
940.0
1,000.0
(50.0)
(10.0)
940.0
1,677.4
37.3%
2,059.9
32.7%
2,442.4
29.0%
2,824.9
26.1%
3,079.1 $
(940.0)
(158.1)
29.4
2,010.4
3,518.9 $
(940.0)
(158.1)
29.4
2,450.3
3,958.8 $
(940.0)
(158.1)
29.4
2,890.1
4,398.7
(940.0)
(158.1)
29.4
3,330.0
2,677.4
1,608.8
3,059.9
1,991.3
3,442.4
2,373.8
3,824.9
2,756.3
15.2 x
17.5 x
17.4 x
20.0 x
19.6 x
22.5 x
21.7 x
25.0 x
6.4 x
8.0 x
8.0 x
9.8 x
9.5 x
11.6 x
11.0 x
13.3 x
3.3 x
4.2 x
4.1 x
5.1 x
4.9 x
6.0 x
5.7 x
6.9 x
1,025.96
Underwriting Discount:
IPO Pricing Discount:
5.0%
15.0%
30.000
10.000
Greenshoe Provision %:
Primary Allocation %:
15.0%
75.0%
66.914
Units
M Shares
M Shares
M Shares
M Shares
M Shares
M Shares
M Shares
M Shares
M Shares
$M
Pricing Discount %:
Pricing Discount Amount:
%
$M
$M
$M
$M
$M
$
$
$
$
$M
%
M
M
M
M
$
$
$
$
$
$
$
$
$
M
M
M
M
M
M
M
M
M
$M
$M
x
x
x
x
x
x
Expense Assumptions:
$ in Millions
in Millions
SEC Filing & Registration Fees: $
1.5
1,539
Printing Fees:
1.0
1,026
Accounting & Legal Fees:
6.0
6,156
Miscellaneous / Other Fees:
1.5
1,539
Total Fees:
$
10.0
10,260
Forward Year 1 Revenue:
Forward Year 1 EBITDA:
Forward Year 1 Net Income:
484.0
249.7
175.9
496,519
256,229
180,514
40.00
30.000
10.000
40.000
30.000
10.000
40.000
30.000
10.000
40.000
30.000
10.000
40.000
4.500
1.500
6.000
4.500
1.500
6.000
4.500
1.500
6.000
4.500
1.500
6.000
66.914
34.500
101.414
66.914
34.500
101.414
66.914
34.500
101.414
66.914
34.500
101.414
2,535.4
15.0%
380.3
2,915.7
3,042.4
15.0%
456.4
3,498.8
3,549.5
15.0%
532.4
4,081.9
4,056.6
15.0%
608.5
4,665.1
1,000.0
150.0
1,150.0
1,200.0
180.0
1,380.0
1,400.0
210.0
1,610.0
1,600.0
240.0
1,840.0
862.5
(43.1)
(10.0)
809.4
1,035.0
(51.8)
(10.0)
973.3
1,207.5
(60.4)
(10.0)
1,137.1
1,380.0
(69.0)
(10.0)
1,301.0
1,672.9
34.0%
2,007.4
34.0%
2,342.0
34.0%
2,676.6
34.0%
2,915.7 $
(809.4)
(158.1)
29.4
1,977.6
3,498.8 $
(973.3)
(158.1)
29.4
2,396.9
4,081.9 $
(1,137.1)
(158.1)
29.4
2,816.1
4,665.1
(1,301.0)
(158.1)
29.4
3,235.4
2,535.4
1,597.3
3,042.4
1,940.5
3,549.5
2,283.7
4,056.6
2,626.9
14.4 x
16.6 x
17.3 x
19.9 x
20.2 x
23.2 x
23.1 x
26.5 x
6.4 x
7.9 x
7.8 x
9.6 x
9.1 x
11.3 x
10.5 x
13.0 x
3.3 x
4.1 x
4.0 x
5.0 x
4.7 x
5.8 x
5.4 x
6.7 x