Once the valuations of several companies have been calculated, the merger is much easier. The current Huamei International Company will spin off the Huamei brand, leave the shell of the original company to the Huashang brand, and then merge Lihua Company and the two sales companies into it, officially change its name to Huashang International, and open the road to official IPO.

Lihua Company made a price of 2 billion, the two sales companies made a total price of 1.56 billion, and Huashang brand made a price of 1.5 billion, so the market value after adding up is 5.06 billion. After discussion, the internal shares of Xinhuashang International Company totaled 506 million yuan, with a net value of 10 yuan per share, and the shares were distributed to the original shareholders according to the valuation of each branch.

The fact that the shares were not converted at the price of one dollar per share of the original shares was also due to the fear that too many shares would affect the appreciation after listing. According to the current net value of 10 yuan per share, then Lihua Company will be allocated 200 million shares of Xinhuashang International Company, of which 60% belong to Wang Ye, a total of 120 million shares, and 40% belong to Shi Guoqiang, a total of 80 million shares.

The valuation of Huashang brand is 1.5 billion, which is 150 million shares, Liu Weiguo exclusively owns 60%, which is 90 million shares, and Wang Ye 30%, which is 45 million shares, and 10% of employee incentive shares, which is 15 million shares.

As for the two sales companies, there are a total of 156 million shares, and the investment company accounts for 60%, which is 93.6 million shares. Wang Ye also accounts for 55% of the shares of the investment company, which is converted into about 52 million shares of Huashang International, so the sum of the two sales companies is.

After a series of calculations, the final shareholders are ranked according to the number of shares as follows

Wang Ye owns 217 million shares, making it the largest shareholder

Liu Weiguo owns 90 million shares, making him the second largest shareholder

Shi Guoqiang owns 80 million shares, making him the third largest shareholder

After that, there are Nie Dingwen, Si Xiangdong, Ma Kaixuan, and Wu Guohong. However, their shares are more complicated, such as the 100 million invested by Si Xiangdong, which is jointly funded by many people, and it is more troublesome to calculate.

In addition, the remaining shareholders of the investment company do not participate in the board of directors of the company, and signed a concerted action agreement with Wang Ye, entrusting Wang Ye with full authority to manage the shares of the remaining shareholders. They only wait for the three-year lock-up period to expire before they cash out.

Of course, the number of shares in everyone's hands now is not the number that can be listed in the end, because 30% still needs to be used to raise funds for listing. In the end, after Huashang International was listed, everyone had to give a seven-fold discount to the shares in each person's hand, like Wang Ye, and after Huashang International was successfully listed, there were 152 million shares left in his hand.

The price of internal shares is 10 yuan per share, and the stock pricing at the time of listing will be recalculated, at that time, it is according to more complex algorithms such as the price-earnings ratio, but no matter how it is calculated, according to Wang Ye's estimate, the pricing will definitely not be less than 30 yuan! As for the stock price performance after listing, it depends on whether the majority of shareholders are optimistic about the development of Huashang International and the performance of the overall stock market.

After the distribution of shares, all shareholders were also present, and everyone unanimously agreed to hold the first board of directors directly.

As the largest shareholder, Wang Ye presided over the board of directors of Huashang's integration and listing this time.

The first topic of the meeting was to elect the chairman, do you still need to choose this, Ma Kaixuan immediately stood up and said that Wang Ye was promoted, and the others agreed.

At the same time, Wang Ye still needs to continue to serve as the general manager. In addition to him, other shareholders are not at ease to hand over this position to others.

The matter at the shareholder level has been solved, and then it is to entrust the professional team of Citibank to enter these four companies to check the accounts, change the company registration procedures, legal representatives and other procedures, these are the work of LISA, and Wang Ye does not need to worry about it anymore.

At the end of the meeting, Wang Ye stood up and announced loudly: "Huashang International Co., Ltd. is officially established!"

Everyone stood up and applauded vigorously, and there was a thunderous applause at the scene.

Nie Dingwen stood on the other side of the conference table, applauding and looking at the high-spirited Wang Ye, and couldn't help but feel a lot of emotion.

At the age of 23, in half a year, he has risen like a rocket, and now he is the chairman of a company with a market value of several billions.

What's even more rare is that Wang Ye knows how to judge the situation!

Nie Dingwen had talked to Si Xiangdong about Wang Ye these days, and he wondered how Wang Ye had pushed the situation to the current situation. Wang Ye didn't seem to have done anything, why was a bunch of people moving around him now, helping him wave the flag and shout.

What's even more incredible is that the biggest benefit is that it fell into the hands of Wang Ye. And he and Si Xiangdong, who have made a lot of efforts, are still grateful to him!

Si Xiangdong also felt as if there was a thread holding him. Since Nie Dingwen introduced Wang Ye to himself, he noticed that Wang Ye's press conference was surprisingly in line with the city's urban transformation intentions, and it was very suitable for publicity as a benchmark.

So there was a trip to take Wang Ye to report to the big boss of the city government, and later, Wang Ye's excellence won the favor of the big boss. Of course, Si Xiangdong guessed that the big boss did this, and it was estimated that he also had the intention of buying horse bones. But no matter what, Wang Ye got all the benefits he wanted!

The number of listed companies, controlling stakes, and high-level city government officials attended the press conference to cheer him on, and his own News Corporation took the initiative to help him do large-scale publicity......

Nie Dingwen and Si Xiangdong, the two old foxes, were naturally unwilling if they didn't sort out this matter, they just wanted to find out what was going on, they were not dissatisfied with Wang Ye, they were also vested interests, and they were also full of gratitude to Wang Ye.

They are like two chess players, and it is very uncomfortable to see a game that they can't understand and not study it thoroughly.

So the two of them started from the beginning, and you and I started from knowing Wang Ye one by one. Si Xiangdong recalled that at the first Porsche Car Club, he mentioned the new positioning of Pengcheng City at the dinner table. However, Wang Ye didn't react at that time, and he didn't take the initiative to step forward to have a close friendship with him, of course, even if Wang Ye took the initiative to step forward, Si Xiangdong probably wouldn't take him to heart.

Nie Dingwen said that Nie Xiaoying and Wang Ye realized familiarity, and then he entrusted Wang Ye to help him inspect the brand in Paris due to an accident, and then Wang Ye set up an entertainment company to pull himself into the shares. In order to help the entertainment company, he introduced Si Xiangdong to Wang Ye, and then Si Xiangdong took the initiative to do those things.

Combing through the whole process, the two looked at each other, if it is said that since listening to Si Xiangdong's dinner table, Wang Ye has the intention of holding a large-scale press conference to cater to the intentions of the city government, which is understandable. But the subsequent series of accidents cannot be explained clearly, and it is estimated that Wang Ye himself did not expect it.

Maybe this is hard work and luck, so there is the current result, which is also in line with the saying, the times make heroes!

Which one, no one can say......