| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 16 | | | |
| | | | | 26 | | | |
| | | | | 29 | | | |
| | | | | 29 | | | |
| | | | | 29 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 30 | | | |
| | | | | 31 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 33 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 38 | | | |
| | | | | 38 | | | |
| | | | | 55 | | | |
| | | | | 62 | | | |
| | | | | 67 | | | |
| | | | | 74 | | | |
| | | | | 81 | | | |
| | | | | 84 | | | |
| | | | | 91 | | | |
| | | | | 91 | | | |
| | | | | 92 | | | |
| | | | | 92 | | | |
| | | | | 92 | | | |
| | | | | 93 | | | |
| | | | | 94 | | | |
| | | | | 98 | | |
| | | | | 100 | | | |
| | | | | 102 | | | |
| | | | | 102 | | | |
| | | | | 102 | | | |
| | | | | 103 | | | |
| | | | | 103 | | | |
| | | | | 104 | | | |
| | | | | 104 | | | |
| | | | | 105 | | | |
| | | | | 105 | | | |
| | | | | 105 | | | |
| | | | | 106 | | | |
| | | | | 109 | | | |
| | | | | 112 | | | |
| | | | | 114 | | | |
| | | | | 116 | | | |
| | | | | 116 | | | |
| | | | | 118 | | | |
| | | | | 121 | | | |
| | | | | 122 | | | |
| | | | | 122 | | | |
| | | | | 123 | | | |
| | | | | 123 | | | |
| | | | | 124 | | | |
| | | | | 126 | | | |
| | | | | 127 | | | |
| | | | | 127 | | | |
| | | | | 127 | | | |
| | | | | 127 | | | |
| | | | | 127 | | | |
| | | | | 128 | | | |
| | | | | 129 | | | |
| | | | | 130 | | | |
| | | | | 131 | | | |
| | | | | 135 | | | |
| | | | | 136 | | | |
| | | | | 137 | | | |
| | | | |||||
| | | | |||||
| | | | |||||
| | | |
Implied per Share Equity Value Reference Range
|
| |
Merger Consideration
|
| |||
$5.95 – $15.95
|
| | | $ | 15.00 | | |
Implied per Share Equity Value Reference Range
|
| |
Merger Consideration
|
| |||
$9.90 – $15.95
|
| | | $ | 15.00 | | |
| | |
Perpetuity Growth Rate
|
| |
Implied Equity Value per Share of
Class A Common Stock |
|
Discount Rates of 8.0% – 8.5%
|
| |
3.0% – 3.5%
|
| |
$6.96 – $15.10
|
|
| | |
EV /
2022A/E TCF |
| |
EV /
2023E TCF |
| |
EV /
2022A/E EBITDA |
| |
EV /
2023E EBITDA |
| ||||||||||||
Mean
|
| | | | 19.2x | | | | | | 18.2x | | | | | | 21.0x | | | | | | 19.1x | | |
Median
|
| | | | 18.9x | | | | | | 18.1x | | | | | | 22.3x | | | | | | 19.3x | | |
| | |
EV /
2022A/E EBITDA |
| |
EV /
2023E EBITDA |
| ||||||
Mean
|
| | | | 17.5x | | | | | | 16.1x | | |
Median
|
| | | | 19.6x | | | | | | 18.3x | | |
| | |
Implied
Capitalization Rate |
| |
Inverse Implied
Capitalization Rate |
| ||||||
Mean
|
| | | | 6.7% | | | | | | 15.6x | | |
Median
|
| | | | 6.4% | | | | | | 15.6x | | |
| | |
Low
|
| |
High
|
| ||||||
Implied equity value per share of Class A Common Stock
|
| | | $ | 12.51 | | | | | $ | 15.36 | | |
| | |
Selected NTM EV / GCF
Multiple Range |
| |
Implied Equity Value per Share of
Class A Common Stock |
| ||||||
Discount Rate of 12.4% – 13.3%
|
| | | | 15.5x – 17.5x | | | | | $ | 8.81 – $15.09 | | |
| | |
June 30, 2022 – 2032 Management Forecast
Years Ending June 30, |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
$ in millions
|
| |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |||||||||||||||||||||||||||||||||
Annualized In-Place Rents(1)
|
| | | $ | 136 | | | | | $ | 174 | | | | | $ | 213 | | | | | $ | 246 | | | | | $ | 279 | | | | | $ | 307 | | | | | $ | 336 | | | | | $ | 366 | | | | | $ | 397 | | | | | $ | 429 | | | | | $ | 462 | | |
Ground Cash Flow(2)
|
| | | | 134 | | | | | | 153 | | | | | | 191 | | | | | | 226 | | | | | | 258 | | | | | | 288 | | | | | | 316 | | | | | | 345 | | | | | | 375 | | | | | | 406 | | | | | | 439 | | |
Adjusted EBITDA(3)
|
| | | | 35 | | | | | | 71 | | | | | | 103 | | | | | | 149 | | | | | | 180 | | | | | | 220 | | | | | | 246 | | | | | | 273 | | | | | | 301 | | | | | | 330 | | | | | | 360 | | |
Acquisition Capex(4)
|
| | | | 495 | | | | | | 500 | | | | | | 500 | | | | | | 400 | | | | | | 400 | | | | | | 300 | | | | | | 300 | | | | | | 300 | | | | | | 300 | | | | | | 300 | | | | | | 300 | | |
| | |
December 31, 2023 – 2032 Management Forecasts
Years Ending December 31, |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
$ in millions
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| ||||||||||||||||||||||||||||||
Annualized In-Place
Rents(1) |
| | | $ | 200 | | | | | $ | 242 | | | | | $ | 278 | | | | | $ | 315 | | | | | $ | 347 | | | | | $ | 379 | | | | | $ | 413 | | | | | $ | 448 | | | | | $ | 484 | | | | | $ | 522 | | |
Ground Cash Flow(2)
|
| | | | 170 | | | | | | 212 | | | | | | 250 | | | | | | 285 | | | | | | 318 | | | | | | 349 | | | | | | 380 | | | | | | 413 | | | | | | 447 | | | | | | 483 | | |
Adjusted EBITDA(3)
|
| | | | 76 | | | | | | 111 | | | | | | 160 | | | | | | 193 | |