Baird Investment Banking Pitch Book

Made public by

sourced by PitchSend

1 of 6

Creator

Baird logo
Baird

Category

Published

July 2018

Slides

Transcriptions

#1PROJECT BRONCO SUPPLEMENTAL DISCUSSION MATERIALS July 8, 2018 Confidential - Preliminary Draft BAIRD#2PRO FORMA VALUE TO AR vs. STATUS QUO Assumes 18.5 mm shares issued to Series B holders ($ in millions) PV-10 of Increase in Value to Antero Resources (2019-2022) Implied $ / (3) AM Unit $0.00 $1.34 $2.67 $4.01 Cash Received by AM $0 $250 $500 $750 Net to AR (2) $0 $132 $264 $396 1.60x $4 127 247 366 Equity Exchange Ratio 1.65x $111 232 351 471 (3) AM has 187 million units outstanding. (4) Represents estimated net debt / NTM EBITDA at 1/1/19. 1.70x $217 336 456 575 Increase in Value to AR vs. Status Quo = 1.75x $321 440 559 678 Increase in Cash Received + Increase in Market Value of Midstream Holdings (¹) Treliminary Draft PF "AMC" Leverage (4) Excludes. Earn-out 1.7x 1.9x 2.2x 2.4x Source: Antero management projections. (1) Status quo market value assumes current AM holdings current AM price. Pro forma market value assumes pro form a holdings current AMGP share price. (2) AR currently owned 53% of outstanding units of AM. BAIRD Includes $220 mm Earn-out 1.9x 2.2x 2.4x 2.7x Project Bronco | Page 1#3#4#5PROJECTED WATER DELIVERY VOLUMES Utilizing Antero management projections FORECASTED WATER DELIVERY VOLUMES (Bbld) 300,000 250,000 200,000 150,000 100,000 50,000 0 Management 153,129 153,129 100,000 2017A Street ---- MVC Amounts 183,818 186,763 120,000 2018E 204,255 213,910 120,000 2019E 219,541 250,921 2020E Source: Antero management projections; Wall Street estimates per March 22 J.P. Morgan presentation to AR Special Committee. FORECAST VERSUS EARN-OUT (Bbld) Management 2019 Earn-out Threshold: 161,000 180,401 Preliminary Paft 2019 Earn-Out 12% 184,601 Street Earn-out Threshold 2020 Earn-out Threshold: 200,000 202,538 BAIRD 2020 Earn-Out % above Earn-Out Threshold 15% 1% 217,198 9% Project Bronco I Page 3#6

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