Baird Investment Banking Pitch Book
2 AMGP SUMMARY VALUATION ANALYSIS
Implied valuation ranges per AMGP common share across core methodologies
(1)
$ per AMGP Common Share
$40.00
$30.00
$20.00
$10.00
$27.10
$20.14
Discounted Cash
Flow Analysis
Valuation Methodology
Discounted Cash Flow Analysis
Discounted Distribution Analysis
Selected Public Comparables Analysis
Selected Precedent Transactions Analysis
Median
Reference Median provided for informational purposes.
$25.43
$18.41
Discounted
Distribution Analysis
$27.12
$20.14
$18.41
$19.36
$25.24
$19.75
$19.36
Selected Public
Comparables Analysis
Implied AMGP Common Share Price Ranges
Low
High
Treliminar. Praft
$27.10
$25.43
$27.12
$30.16
$27.11
Reference Median (¹): $23.43
$30.16
$25.24
Selected Precedent
Transactions Analysis
Reference
Median
$23.62
$21.92
$23.24
$27.70
$23.43
BAIRD
Project Bronco | Page 50View entire presentation