Baird Investment Banking Pitch Book
FULLY-DILUTED EXCHANGE RATIO ANALYSIS
Exchange Ratio derived from current trading levels and full Series B dilution
■ Assuming an efficient market is anticipating an AMGP acquisition of AM, AMGP's share price should already reflect some amount
of dilution from the Series B issuance
Baird has reviewed Wall Street research, which anticipates ~4.1 million AMGP shares issued to Series B holders in an
AMGP acquisition of AM (1)
Current Exchange Ratio
($ in millions, except per share / unit data)
a) AMGP Market Cap
b) AMGP Shares O/S
c) Unanticipated AMGP Shares
AMGP Price / Share [a/ (b+c)]
AM Price / Unit
Based on this market view and the proposed issuance of 18.5 million AMGP shares to Series B holders, 14.4 million AMGP shares
are not priced into the current exchange ratio
Including the dilutive impact of an additional 14.4 million new AMGP units implies an exchange ratio of 1.72x
Current Exchange Ratio
Note: Current market data as of August 21, 2018.
Wells Fargo Equity Research.
$3,605
186.2
Freliminary Grafi
$19.36
$30.86
1.59x
****
Fully-Diluted Exchange Ratio
($ in millions, except per share/unit data)
a) AMGP Market Cap
b) AMGP Shares O/S
c) Unanticipated AMGP Shares
Fully-Diluted AMGP Price / Share [a / (b+c)]
AM Price / Unit
Implied Exchange Ratio
BAIRD
Project Bronco
$3,605
186.2
14.4
$17.97
$30.86
1.72x
Page 5View entire presentation