Baird Investment Banking Pitch Book

$ per AM Common Unit 1 AM VALUATION SUMMARY Implied valuation ranges per AM Common Unit based on Selected Precedent Transactions Analysis $60.00 $50.00 $40.00 $30.00 $20.00 $10.00 T Selected Precedent Transactions Analysis Methodology $40.56 $30.58 Discounted Cash Flow Analysis $40.36 $31.51 Discounted Distribution Analysis $35.10 $24.45 Tellminar Draft Selected Public Comparables Analysis $43.38 $29.36 BAIRD Selected Precedent Transactions Analysis Implied equity value per AM Common Unit based on comparisons with similar precedent corporate transactions in the midstream energy sector Valuation benchmarks include: - Per unit price implied by multiples of Total Transaction Value to NTM EBITDA Project Bronco | Page 42

View entire presentation