“As an equity capital markets analyst, you are tasked with taking a family-owned industrial group through its IPO from the close of the order book to the expiry of the lock-up — sizing the offering and the greenshoe, showing what the company actually keeps after fees, and working out how much of the register is genuinely free to trade.”
As an equity capital markets analyst, you are tasked with taking a family-owned industrial group through its IPO from the close of the order book to the expiry of the lock-up — sizing the offering and the greenshoe, showing what the company actually keeps after fees, and working out how much of the register is genuinely free to trade.
Task: Explain how an IPO travels from an indicative price range to a settled shareholder register, and demonstrate that sequence using the offering terms below.
Helvetia Robotics AG, a family-owned German industrial automation group, is preparing a Frankfurt Prime Standard listing with a syndicate of three banks.
| Line Item | Value |
|---|---|
| Shares outstanding before the IPO | 40.0m |
| New shares issued by the company (primary) | 10.0m |
| Existing shares sold by the founding family (secondary) | 5.0m |
| Indicative price range | €22.00 – €26.00 |
| Final offer price set after bookbuilding | €24.00 |
| Greenshoe (over-allotment option) | 15.0% (0.150) of the base offering |
| Gross spread (underwriting commission) | 4.0% (0.040) of gross proceeds |
| Other transaction costs borne by the company | €6.0m |
| Lock-up period | 180 days |
The syndicate closes the order book and, in the weeks after listing, records the following aftermarket data:
| Book and Aftermarket Data | Value |
|---|---|
| Total demand at or above €24.00 | 120.0m shares |
| Average price paid by the stabilisation manager | €22.80 |
The greenshoe shares are lent to the syndicate by the founding family, so exercising the option places existing shares rather than creating new ones.
Oversubscription = Total Demand (shares) / Base Offering (shares)
Pro-Rata Allocation Ratio = Base Offering (shares) / Total Demand (shares)
Using these formulas, compute how many times the base offering was covered and what a purely pro-rata allocation would give each investor.
Base Offer Size = (Primary Shares + Secondary Shares) × Offer Price
Primary Gross Proceeds = Primary Shares × Offer Price
Secondary Gross Proceeds = Secondary Shares × Offer Price
Using these formulas, compute the base offer size and split it between the company and the selling shareholders.
Greenshoe Shares = Greenshoe % × Base Offering (shares)
Total Deal Size = Base Offer Size + (Greenshoe Shares × Offer Price)
Using these formulas, compute the greenshoe in shares and in euros, and the total deal size assuming the option is exercised in full.
Assume instead that the shares slip below €24.00 in the first weeks of trading, and the stabilisation manager closes the over-allotment by buying shares back in the market rather than exercising the option.
Stabilisation Result = Greenshoe Shares × (Offer Price - Average Buy-Back Price)
Using this formula, compute the result of the stabilisation trade and state what the total deal size becomes in this scenario.
Underwriting Commission = Gross Spread % × Gross Proceeds
Net Primary Proceeds = Primary Gross Proceeds - Underwriting Commission on Primary - Other Transaction Costs
Net Secondary Proceeds = Secondary Gross Proceeds - Underwriting Commission on Secondary
Assume:
Using these inputs, compute what the company keeps and what the founding family keeps.
Shares Outstanding After IPO = Shares Before IPO + Primary Shares
Market Capitalisation = Shares Outstanding After IPO × Offer Price
Free Float = Shares Held by Public Investors / Shares Outstanding After IPO
Using these formulas, compute the post-IPO share count, the market capitalisation at the offer price, and the free float both with and without full greenshoe exercise.
Locked-Up Shares = Shares Outstanding After IPO - Shares Held by Public Investors
Overhang Value = Locked-Up Shares × Offer Price
Assume:
Using these inputs, compute how many shares are locked up, what share of the register that represents, and what the overhang is worth at the offer price.
Try answering out loud first — then reveal the model answer and compare.
No comments yet — be the first to ask a question.