Evercore Investment Banking Pitch Book
SIRE Situation Analysis
Total Units Outstanding
Common Unit Price
Total Equity Value
Plus: Net Debt²
Plus: Noncontrolling Interest (Market Value)³
Enterprise Value
Distribution Yield
Current
2023E
2024E
EV/EBITDA*
2022E
2023E
2024E
Unit Price
Public Trading Statistics
As of October 17, 2022
$25.00
$20.00
$15.00
$10.00
$5.00
2.
3.
4.
10/17/20
6/17/21
Distribution per Unit
Source: Public filings, FactSet, SIRE Financial Projections
1. As of July 26, 2022; Includes General Partner 2.0% interest
Management Projections
Metric
Common Unit Price and Distribution Information
2/15/22
$2.00
2.40
2.21
$152
154
143
20.2
$22.65
$457.5
150.9
439.6
$1,048.0
Unit Price
Yield/Multiple
8.8%
10.6%
9.8%
$3.00
$2.50
$2.00
$1.50
$1.00
$0.50
$--
10/17/22
6.9x
6.8
7.3
Distribution per Unit
4
Cash and Marketable Securities
Short-Term Debt
Long-Term Debt
Total Debt
Confidential - Preliminary and Subject to Change
Balance Sheet and Credit Data
Net Debt
Plus: Noncontrolling Interest (Book Value)
Plus: Partners' Capital
Net Book Capitalization
Quarterly Distribution per LP Unit
($ in millions, except per unit amounts,
Revolver Availability / Total Revolver Capacity
Net Debt Net Book Cap
Net Debt 2022E EBITDA
LP Quarterly
Distribution
Range
$--
2.0% 0.5000
15.0% 0.5750
75.0% 25.0% 0.6250
50.0% 50.0% 0.7500
% to LP % to GP
98.0% 2.0%
98.0%
85.0%
As of June 30, 2022
General Partner Incentive Distribution Rights
$0.5000
0.5750
0.6250
0.7500
$0.5000
As of June 30, 2022
Implied market value of the 49% interest in Sisecam Wyoming owned by NRP LLC, calculated as the Partnership's Total Equity Value divided by 51% multiplied by 49%
SIRE Consolidated EBITDA equal to 100% of Sisecam Wyoming EBITDA less SIRE G&A
EVERCORE
Quarterly
Quarterly Distribution Total
Distribution to GP LP Units
Within Range per LP Unit Outstanding
$0.5000 $0.0102
19.8
19.8
19.8
19.8
19.8
$9.9
Total
Total
Total
Total
Quarterly Quarterly Annual Annual
Distribution Distribution Distribution Distribution
to LPs
to GP
to LPs
to GP
$9.9
$0.2
$39.6
$0.8
$0.2
$120 $225
29.7%
1.0x
% of Total Distributions to the GP
% of Total Distributions to the IDRS
$3.4
8.7
145.6
$154.3
$150.9
156.4
201.2
$508.5
$39.6
$0.8
2.0%
ŞİŞECAMView entire presentation