Baird Investment Banking Pitch Book

Made public by

sourced by PitchSend

2 of 4

Creator

Baird logo
Baird

Category

Published

July 2018

Slides

Transcriptions

#1PROJECT BRONCO CONFIDENTIAL DISCUSSION MATERIALS July 22, 2018 Confidential - Preliminary Draft BAIRD#2#3IMPLIED PREMIUM AT 1.65x EXCHANGE RATIO Based on Current AM Unit Price (as of July 20) Current AMGP Price $19.24 X Current AMGP Price $19.19 Based on AM "Clean" Unit Price (as of Feb. 23) Proposed Exchange Ratio 1.65x X Proposed Exchange Ratio 1.65x Implied Takeout Price $31.75 Implied Takeout Price $31.66 ·|- Current AM Price $31.64 Current AM Price $26.49 Telminar: Praft Implied Premium 0.3% Implied Premium 19.5% BAIRD Project Bronco | Page 2#4PRO FORMA IMPACT AT 1.65x EXCHANGE RATIO ($ in millions, unless otherwise noted) DCF per AM LP Unit $5.00 $4.00 $3.00 $2.00 $1.00 $0.00 ($0.03) (0.9%) $500 $400 $300 $200 $100 $0 $2.75 $2.72 ($13) (5.9%) Accretion/(Dilution) $219 $206 $0.09 2.7% 2019E 2020E Total Cash to AR Shareholders Total Cash Flow from Midstream Ownership $3.24 $3.33 $0.17 4.6% $3.75 $3.93 $282 $283 2021E Accretion/ (Dilution) $1 0.4% $11 3.2% $338 $349 Status Quo $0.25 5.8% $4.29 $4.54 2022E $21 5.3% $405 $427 $5.00 $4.00 1.65x Exchange Ratio Distribution per AM LP Unit (at status quo coverage) Accretion / (Dilution) $0.01 0.4% $3.00 $2.00 $1.00 $0.00 $3,150 $3,100 $3,050 ($0.13) (5.9%) $3,000 $2.21 $2.08 Preliminar Draft $2.85 $2.86 2019E 2020E AR's Implied Value of Midstream Holdings Assuming no change in unit/share price $3,200 $3,128 Status Quo $0.11 3.2% 2019E 2020E 2021E 2022E Source: Antero management projections Note: Assumes AMGP purchases 100% of AM public units (188.1 million on a fully diluted basis) with 100% equity at a 1.650x exchange ratio; AMGP issues 310.5 million shares to current AM unitholders. Also assumes that AMGP issues 18.5 million shares in exchange for 100% of the Series B units. $3.42 $3.53 2021E $4.10 $3,139 BAIRD $0.22 5.3% Pro Forma $4.32 2022E Project Bronco | Page 3

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