InPost Takeover Tender Calculator & Ownership Simulator

Consortium Tender Status

Sub-Squeeze-Out (89.81% Tendered)

Short by 0.19% (1.90M shares)

Implied Deal Valuation

€14.50B

€14.50 offer price × 1.00B shares

Tendered Shares (Consortium)

898.10M

89.81% of total share capital

Remaining Minority Float

101.90M

10.19% non-tendered public float

Tender Offer Parameters

Total Tender Acceptance Rate 89.81%

Offer Price per Share (€)

Total Share Count (M)

Squeeze-Out Limit (%)

Shares to Squeeze-Out

Consortium Stake Distribution Proportional to Tendered

Advent International 42.00%

FedEx Corporation 35.00%

Other InPost Consortium Investors 12.81%

Residual tendered balance auto-allocated to balance total tendered equity.

Statutory Takeover Rule: Under Dutch/EU Takeover directives (governing InPost S.A. listed in Amsterdam), an offeror holding ≥ 90% (or 95% under specific Dutch Civil Code squeeze-out provisions) can institute statutory buy-out proceedings to compel remaining minority shareholders to surrender shares.

Squeeze-Out Threshold Progress SHORT OF STATUTORY THRESHOLD

90% Squeeze-Out Mark

50.0% Minimum Acceptance Current: 89.81% • Need +0.19% 100.0% Complete Buyout

89.81%

Consortium

Advent International 42.00% • 420.0M shs

FedEx Corporation 35.00% • 350.0M shs

Other Consortium Investors 12.81% • 128.1M shs

Untendered Minority Float 10.19% • 101.9M shs

Detailed Capital & Valuation Breakdown

Stakeholder / Tranche	Equity %	Share Count	Implied Value (€)	Status