Baird Investment Banking Pitch Book
SUMMARY VALUATION APPROACH
Core
Valuation
Approach
4
1
AM
Stand-Alone
Valuation
2
AMGP
Stand-Alone
Valuation
3
Merger
Consideration
Analysis
Supplemental Valuation
Analyses
Baird performed an intrinsic valuation analysis to derive a range of implied values per AM Common Unit utilizing the
following core valuation methodologies:
Discounted Cash Flow Analysis
Discounted Distribution Analysis
Public Trading Comparables Analysis
Precedent Transactions Analysis
Preliminary Praft
Discounted Cash Flow Analysis
Discounted Distribution Analysis
Public Trading Comparables Analysis
Precedent Transactions Analysis
Baird performed an intrinsic valuation analysis to derive a range of implied values per AMGP common share utilizing the
following core valuation methodologies:
BAIRD
Baird compared the resulting per unit or share (as applicable) valuation ranges across each of the core methodologies, as well
as in totality across all methodologies, to determine a range of implied exchange ratios that would result by dividing the
implied value of an AM Common Unit into the implied value of an AMGP common share
Baird then compared the resulting implied exchange ratios determined by the core valuation methodologies to the proposed
aggregate exchange ratio implied by the merger consideration (including both the equity and cash consideration
components)
Additionally, Baird compared the value per AM Common Unit to the aggregate value of the merger consideration implied by
Baird's intrinsic valuation analysis
To supplement its core valuation approach, Baird performed the following analyses:
Analysis of Wall Street price targets for AM and AMGP (prior to the filing of the Sailing Stone 13-D)
Historical exchange ratio analysis implied by the relative trading levels of AM and AMGP
Illustrative Merger Consequences Analysis
Project Bronco | Page 20View entire presentation