Evercore Investment Banking Pitch Book
Preliminary Valuation of SIRE Common Units
SIRE Financial Projections vs. Sensitivity Case
$50.00
$45.00
$40.00
$35.00
$30.00
$25.00
$20.00
$15.00
$10.00
$5.00
$--
Discounted Cash Flow Analysis
EBITDA Exit Multiple Perpetuity Growth
$19.77
$15.09
EVERCORE
$30.59
$23.64
EBITDA Exit Multiple:
5.5x - 8.0x
$17.19
$14.15
$29.45
Discount Rate:
WACC of 8.0% - 9.0%
$24.10
Perpetuity Growth Rate:
0.5% -1.5%
2023E EBITDA
$25.52
Peer Group Trading Analysis
$16.04
$29.64
$18.79
2023E EBITDA Multiple:
5.0x - 7.5x
2024E EBITDA
$21.75
$12.94
SIRE Financial Projections
$28.60
2024E EBITDA Multiple:
4.5x - 7.0x
34
$17.34
Precedent M&A
Transactions Analysis
2023E EBITDA
$29.32
$19.83
$33.98
Sensitivity Case
$23.13
2023E EBITDA Multiple!
6.0x - 8.5x
Discounted
Distributions Analysis
$20.08
$15.29
$32.12
$23.84
Terminal Yield of!
8.0% - 12.0%
Equity Cost of Capital of
8.5% -10.5%
FOR
REFERENCE ONLY
Premiums Paid Analysis
$24.23
$21.44
Consideration:
$25.00
1-Day Spot Premium
20.0% - 35.0%
30-Day VWAP Premium
20.0%-30.0%
ŞİŞECAMView entire presentation