Baird Investment Banking Pitch Book

Made public by

sourced by PitchSend

1 of 4

Creator

Baird logo
Baird

Category

Published

October 2018

Slides

Transcriptions

#1PROJECT BRONCO CONFIDENTIAL DISCUSSION MATERIALS October 6, 2018 Confidential - Preliminary Draft BAIRD#2REVISED DISTRIBUTION POLICY: PRO FORMA IMPACT ($ in millions, unless otherwise noted) "Keep Whole" Case (2) Dividend and Dividend Coverage per AR-Owned AM Unit Status Quo AM 2019 Distr. + All-in ER to AR (¹) PF AMC 2019 Disr. x Equity XR to AR $2.21 $2.21 Status Quo (1) $1.96 $2.00 2019 $2.210 1.775x $1.245 1.6023x $2.00 1.31x 1.19x 1.34x 1.32x AM Status Quo (2) (3) "Keep Whole" Case Management Distr. Case (4) Potential AR/AM Counter $2.85 $2.74 (5) 1.16x 1.16x 1.26x 1.24x Cash Dividends to AR Analysis (excluding $3.00/unit at closing) Total Cash Dividends to AR $2.53 $2.57 2019 2020 $219 $219 $194 $197 Management Distr. Case (3) 2020 $282 $270 $250 $254 $3.42 $3.39 2021 1.11x 1.11x 1.25x 1.23x 2022 $338 $405 $335 $411 $300 $360 $305 $366 $3.03 $3.09 2021 Total Cash '19-'22 $1,244 $1,236 $1,103 $1,124 Potential AR/AM Counter (4) Source: Antero management projections. (1) Based on 10-day VWAP ended October 5, 2018. (2) As set forth in the AM stand-alone projections. (3) Equivalent initial AM distribution ($1.38) based on 1.6023x exchange ratio; then AM stand-alone projection coverage. (4) Equivalent initial AM distribution ($1.22) based on 1.807x all-in exchange ratio; then 29% growth in 2020 and 20% annual growth thereafter. (5) Equivalent initial AM distribution ($1.25) based on 1.775x all-in exchange ratio; then 29% growth in 2020 and 20% annual growth thereafter. Preliminar Praft PV-10 $1,009 $1,002 $895 $912 $4.10 $4.16 PV-10 vs. AM Status Quo 1.05x 1.05x 1.21x 1.19x ($8) (114) (98) BAIRD $3.64 $3.71 2022 + $16 Project Bronco | Page 1#3SERIES B VALUATION COMPARISON CASH FLOW COMPARISON ($ in millions) $12 2019 $12 Cash Flow to Series B Assumed Terminal Yield (¹) Implied Terminal Value SERIES B VALUATION COMPARISON ($ in millions) AM Management Case IAM Management Case 2019 $12 2020 $19 $19 2021 2020 $26 PV-15.8% (2) $17 2022 $33 6.5% $509 $336 AM Modified Coverage Case $26 2021 $22 Cash Flow to Series B Assumed Terminal Yield (¹) Implied Terminal Value 2019 Source: Antero management. (1) Based on analysis of 2018 yield for AMGP's public comparables (ETE, ENLC, EQGP and WGP). (2) Represents present value of 2019-2022 cash flows and 2022 implied market value discounted to October 5, 2018 at 15.8%, AMGP's estimated cost of equity. Treliminar. Praft AM Modified Coverage Case $12 $33 2022 2020 $17 Proposed Series B Value: 17.354 shares x $17.51 (AMGP Price) = $304 $29 2021 $22 PV-15.8% (2) BAIRD 2022 $29 6.5% $439 $291 Project Bronco | Page 2#4

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