Baird Investment Banking Pitch Book

Made public by

sourced by PitchSend

1 of 6

Creator

Baird logo
Baird

Category

Published

August 2018

Slides

Transcriptions

#1PROJECT BRONCO CONFIDENTIAL DISCUSSION MATERIALS August 1, 2018 Confidential - Preliminary Draft BAIRD#2POTENTIAL AMGP PERSPECTIVES ON EXCHANGE RATIO Historical exchange ratio analysis AMGP Proposal $19.22 X AR/AM Proposal $19.22 X 2.00x HISTORICAL EXCHANGE RATIO 1.90x 1.80x 1.70x 1.60x 1.50x 1.40x 1.30x Current AMGP Price 1.20x AMGP IPO Equity Exchange 1.65x 07/17/17 1.71x = 10/01/17 Equity Component $31.71 $32.87 mem سال میں نہ 12/15/17 + + Cash per AM Unit $3.84 = Total Takeout Price $31.71 03/01/18 Trellminan. Draft $36.71 + Current AMGP Price $19.22 $19.22 05/15/18 BAIRD All-in Exchange 1.65x 1.91x AR / AM Proposal: 1.91x 07/31/18 Current: 1.72x AMGP Proposal: 1.65x Project Bronco | Page 1#3POTENTIAL AMGP PERSPECTIVES ON EXCHANGE RATIO Relative cash flow contribution analysis FORECAST CASH FLOW CONTRIBUTION (¹) Distr. Cash Flow (2) Distributions AM AMGP Implied AM/AMGP Exchange Rate AM AMGP Implied AM/AMGP Exchange Rate 2018 $385 153 2.51x $321 105 2019 3.05x $514 250 2.06x $414 174 Near-Term 2.37x 2020 $606 318 Near-term implied exchange ratios are high based on relative cash flow contribution 1.90x $533 264 2021 2.02x $702 390 1.80x $640 344 1.86x Source: Antero management projections. (1) AM DCF represents distributable cash flow attributable to LP unitholders at a full payout. AMGP DCF calculated as total IDR cash flow at a full payout, less G&A and taxes on such amount. AMGP distributions cakulated as total IDR cash flow at management distribution coverage, less G&A and taxes on such amount. Note that such analyses assume the Series 8 units on an as-converted basis. Relative terminal yields required to match the 1.65x exchange ratio in the AMGP proposal. Contkenskt Freliminar: Praft 2022 $803 465 1.73x $767 439 1.75x Terminal Yield (2) ~8.0% ~7.0% ~8.0% ~7.0% Using this methodology implies ~100 bps difference in terminal yields to match the 1.65x offered exchange rate Long-Term Terminal Value $10,036 6,471 1.55x $9,590 ...but decline when factoring in a terminal value 6,266 BAIRD 1.53x PV-15% $7,051 4,274 1.65x $6,580 3,986 1.65x AMGP Proposal Project Bronco | Page 2#4#5POTENTIAL AMGP PERSPECTIVES ON EXCHANGE RATIO Hypothetical analysis assuming AMGP's maximum all-in exchange ratio is 1.7x Current AMGP Price $19.22 X $19.22 X $19.22 2019E ISQ $2.21 $2.21 X AM Distributions / LP Unit $2.85 $2.85 2020E All-in Exchange 1.70x 1.70x 1.70x PF (1.7x exchange) $3.42 $3.41 2021E = = Total Takeout Price $32.67 $32.67 $4.10 $4.13 2022E $32.67 1.31x Cash per AM Unit Required Coverage Ratio Adjustment to Hold AM Flat 2019E $3.84 = $3.00 = $2.50 Source: Antero management projections. Total cash from midstream investments, including any upfront cash from a potential transaction. ISQ PF (1.7x exchange) 1.17x 1.16x 1.11x 1.11x 1.10x 1.05x 1.06x Confidenes Preliminary, Graft Equity Exchange $28.83 $29.67 ÷ $30.17 + 2020E 2021E 2022E Current AMGP Price $19.22 $19.22 $19.22 = = $1,244 = 1.7x / $3.00 (un-adj. coverage) $1,506 $297 Implied Equity Exchange $1,210 1.50x Total Cash to AR (2019-22) (¹) (S in millions) SQ 1.54x 1.57x BAIRD 1.7x / $3.00 (adj. coverage) $1,540 $297 $1,244 Cash from transaction Project Bronco I Page 4#6PRO FORMA LEVERAGE ANALYSIS NET DEBT/LTM EBITDA AT YEAR-END 3.3x 2.3x 2018E Source: Antero management projections. AM Proposal 1.71 XR + $3.84 cash 3.0x 2.3x 2019E Includes: CNXM, EQM, HESM, NBLX, OKE, OMP, TRGP and WES 2.9x 2.3x 2020E AMGP Proposal 1.650 XR 2.7x 2.1x 2021E 2.4x 2.0x 2022E eliminan. Draft Peer Group Median (¹) (Current Net Debt/ LTM EBITDA) 3.4x Current BAIRD Project Bronco | Page 5

Download to PowerPoint

Download presentation as an editable powerpoint.

Related

Freightos Results Presentation Deck image

Freightos Results Presentation Deck

Industrials

Hexagon Purus Results Presentation Deck image

Hexagon Purus Results Presentation Deck

Industrials

Moelis & Company Investment Banking Pitch Book image

Moelis & Company Investment Banking Pitch Book

Financial Services

Lumen Investor Day Presentation Deck image

Lumen Investor Day Presentation Deck

Communication Services

Context Therapeutics Investor Presentation Deck image

Context Therapeutics Investor Presentation Deck

Healthcare

Evercore Investment Banking Pitch Book image

Evercore Investment Banking Pitch Book

Financial Services

Marti Results Presentation Deck image

Marti Results Presentation Deck

Technology

UBS Results Presentation Deck image

UBS Results Presentation Deck

Financial Services