Baird Investment Banking Pitch Book slide image

Baird Investment Banking Pitch Book

(1) 3) VALUATION ANALYSIS RECAP 7 Valuation ranges for AM Common Units and AMGP common shares across valuation methodologies Intrinsic Valuation Analysis Implied Unit / Share Price $60.00 $50.00 $40.00 $30.00 $20.00 $10.00 $40.56 $30.58 $27.10 $20.12 Discounted Cash Flow Analysis Reference Median provided for informational purposes. $40.36 $31.48 $25.43 $18.39 AM Discounted Distribution Analysis AMGP $35.10 $24.45 $27.12 $19.33 Confidential Selected Public Comparables Analysis $43.40 $29.36 $30.16 $25.24 BAIRD Selected Precedent Transactions Analysis AM Reference Median (1) $35.75 AMGP Reference Median (1) $23.42 Project Bronco | Page 68
View entire presentation