Vaca Muerta Strategic Investment
Transaction Summary
Transaction Sources and Uses
Transaction Summary
- In January 2018, Vista agreed to acquire a portfolio of assets in Argentina's
most prolific hydrocarbon basin from two sellers
◉
99.68% equity stake in Petrolera Entre Lomas ("PELSA")
100% equity stake in APCO O&G Int'l and APCO Argentina
100% W.I. in 25 de Mayo-Medanito and Jagüel de los Machos
3.85% W.I. in Entre Lomas, Bajada del Palo and Agua Amarga block
Vista secured commitments for $100MM in additional equity and secured a
commitment from certain banks to provide a backstop credit facility of up
to $300M M to complete the acquisitions
Implied Total Enterprise Value
Shares Outstanding (MM)
Sources
Share Price ($/sh.)
Equity Value ($MM)
(+) Net Debt
Total Enterprise Value ($MM)
Pro Forma Capitalization
Pro Forma Capitalization at Closing
Current Public Equity Investors
New Public Equity Investors
Riverstone Vista Capital Partners (FPA)
Riverstone / Management Team (1)
Total Shares Outstanding (MM)
(1) Includes shares held by independent directors
(2) Assumes cashless exercise of warrants
$MM
%
IPO Proceeds
650 81.3%
Riverstone Vista Capital Partners (FPA)
50
6.3%
Capital Raise
100
12.5%
Total
800
100.0%
Uses
$MM
%
Purchase Price
675
84.4%
96.3
Transaction Expenses
25
3.1%
$10.00
Estimated Balance Sheet Cash at Close
100
12.5%
963
Total
800
100.0%
(100)
863
At $10/sh.
At $18/sh.(2)
67.5%
65.0
67.3%
72.8
10.4%
10.0
9.2%
10.0
5.2%
5.0
5.2%
5.6
16.9%
16.3
18.3%
19.8
100%
96.3
100%
108.2
30
30View entire presentation