Baird Investment Banking Pitch Book
SERIES B VALUATION - STATUS QUO
How Series B Holders may be viewing the value of the Series B
Present Value
of Series B
Distributions
+
Present Value
of Conversion
($ in millions)
Distributions
Source: Antero management projections.
Coverage Ratio at AM
Total Distributions from AM IDRs
Less: Priority Series A Cash Flow ($7.5 mm/q)
Remaining Cash Flow Available
Series B Profits Interest
Series B Profits Interest
A PV-15%
Terminal Value
2022E AMGP Distributions
+ Assumed Terminal Yield
Implied AMGP Equity Value
Less: Benchmark
Series B Pool
Terminal Value of Series B Interest (5.92%)
B PV-15%
Total PV-15% (A + B)
Terminal Yield
2%
3%
4%
5%
6%
2019E
10%
$789
$523
$390
$311
$258
1.31x
$236
(30)
$206
5.92%
$12
Present Value Sensitivity
Discount Rate
15%
$651
$433
$324
$259
$215
20%
$541
$362
$272
$218
$182
2020E
<1.16x
$355
(30)
$325
5.92%
$19
Tellminary Prart
2021E
1.11x
$462
(30)
$432
5.92%
$26
2022E
1.05x
$589
(30)
$559
5.92%
$33
*****
BAIRD
Terminal
Value
$61
$414
4%
$10,344
(2,000)
$8,344
$494
$263
$324
Project Bronco | Page 17View entire presentation