Evercore Investment Banking Pitch Book slide image

Evercore Investment Banking Pitch Book

Preliminary Valuation Detail - SIRE Financial Projections Precedent M&A Transactions Analysis Date Announced Min Mean Median Max Confidential - Preliminary and Subject to Change Precedent Green River Basin Soda Ash Transactions¹ Acquiror / Target (Seller) 05/2022 Solvay SA / Remaining 20% interest in Solvay Soda Ash Joint Venture (AGC) 12/2021 Sisecam Chemicals USA Inc. / 60% stake in Ciner Resources Corporation (Ciner Enterprises) 12/2019 Valley Holdings Inc. (Tata Chemials) / Remaining 25% in Tata Chemicals (Soda Ash) Partners Holdings (The Andover Group, Inc.) 08/2017 Genesis Energy, L.P. / 100% of Tronox's Alkali Business, including trona mining, production and marketing assets (Tronox Limited) 07/2015 Park Holding A.S. (Ciner Group) / 73% LP interest, 2% GP interest and related IDRs in OCI Resources LP (OCI Company Ltd.) 02/2015 Tronox US Holdings Inc. / FMC's Alkali Chemicals business (FMC Corporation) 10/2014 FMC Corporation / Remaining 6.25% minority interest in FMC Wyoming Corp. (Sumitomo) 03/2013 FMC Corporation / Additional 6.25% minority interest in FMC Wyoming Corp. (Nippon Sheet Glass) 01/2013 01/2008 Natural Resource Partners LP / 48.51% stake in OCI Wyoming L.P., 20% interest in OCI Wyoming Co. (Anadarko) Tata Chemicals Ltd. / General Chemical Industrial Products Inc. SIRE Share of 2023E EBITDA (Post - SIRE G&A) Relevant EBITDA Multiple 2. 3. 4. Implied Enterprise Value Based on 2023E Adjusted EBITDA Less: Net Debt as of December 31, 2022 (SIRE's 51% Share) Implied Equity Value ($ in millions, except per unit amounts, Precedent M&A Transaction Analysis - SIRE Financial Projections SIRE LP Units Outstanding+ Implied SIRE Unit Price Range - 2023E Adjusted EBITDA Source: Public filings, Wall Street research, SIRE Financial Projections 1. No transaction is directly comparable to the Proposed Transaction Implied multiple assuming a 15% premium for change of control for Sisecam Wyoming, grossed up value of Sisecam Wyoming and EBITDA of $152.0 million Implied multiple assuming no value allocated to change of control for Sisecam Wyoming, grossed up value of Sisecam Wyoming and EBITDA of $152.0 million Includes 2.0% general partner interest, economically equivalent to 399,000 LP Units at current quarterly distribution EVERCORE 24 Transaction Value $120.0 300.0 195.0 1,325.0 429.0 1,640.0 95.7 80.0 310.0 1,005.0 6.0x $459.6 $386.4 $19.13 $76.6 (73.2) 20.2 Transaction Value / EBITDA 5.3x 7.2² / 9.7³ 7.7 8.0 9.5 9.0 8.4 ΝΑ 9.0 ΝΑ 5.3x 8.0 8.2 9.5 8.5x $651.1 $577.9 $28.61 ŞİŞECAM
View entire presentation