SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Constellation Brands, Inc., et al. – ‘SC 13E3’ on 8/1/22 re: Constellation Brands, Inc. – ‘EX-99.(C)(5)’

On:  Monday, 8/1/22, at 8:02am ET   ·   Accession #:  1193125-22-207790   ·   File #:  5-38227

Previous ‘SC 13E3’:  None   ·   Next:  ‘SC 13E3/A’ on 9/6/22   ·   Latest:  ‘SC 13E3/A’ on 11/17/22   ·   9 References:   

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of               Filer                 Filing    For·On·As Docs:Size             Issuer                      Filing Agent

 8/01/22  Constellation Brands, Inc.        SC 13E3               27:71M  Constellation Brands, Inc.        Donnelley … Solutions/FA
          A&Z 2015 Business Holdings LP
          Abigail Bennett
          Astra Legacy LLC
          Les Lauren Holdings LLC
          Marilyn Sands Master Trust
          Mas Business Holdings LP
          Mes Mackenzie Holdings LLC
          NSDT 2009 STZ LLC
          NSDT 2011 STZ LLC
          RCT 2015 Business Holdings LP
          RCT 2020 Investments LLC
          Res Business Holdings LP
          Res Master LLC
          RHT 2015 Business Holdings LP
          Richard Sands
          Robert Sands
          RSS 2015 Business Holding LP
          RSS Business Holdings LP
          RSS Business Management LLC
          RSS Master LLC
          Sands Family Foundation
          Ser Business Holdings LP
          SSR Business Holdings LP
          SSR Business Management LLC
          WildStar Partners LLC
          Zachary Stern

Tender-Offer Statement by an Issuer – Going-Private Transaction   —   Schedule 13E-3   —   Rule 13e-3

Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: SC 13E3     Tender-Offer Statement by an Issuer -               HTML    140K 
                Going-Private Transaction                                        
27: EX-FILING FEES  Filing Fees                                     HTML     27K 
 2: EX-99.(C)(1)  Exhibit (C)(1)                                    HTML     59K 
11: EX-99.(C)(10)  Exhibit (C)(10)                                  HTML     27K 
12: EX-99.(C)(11)  Exhibit (C)(11)                                  HTML     63K 
13: EX-99.(C)(12)  Exhibit (C)(12)                                  HTML     62K 
14: EX-99.(C)(13)  Exhibit (C)(13)                                  HTML     30K 
15: EX-99.(C)(14)  Exhibit (C)(14)                                  HTML     55K 
16: EX-99.(C)(15)  Exhibit (C)(15)                                  HTML     47K 
17: EX-99.(C)(16)  Exhibit (C)(16)                                  HTML     54K 
18: EX-99.(C)(17)  Exhibit (C)(17)                                  HTML     37K 
19: EX-99.(C)(18)  Exhibit (C)(18)                                  HTML     17K 
20: EX-99.(C)(19)  Exhibit (C)(19)                                  HTML     39K 
 3: EX-99.(C)(2)  Exhibit (C)(2)                                    HTML     53K 
21: EX-99.(C)(20)  Exhibit (C)(20)                                  HTML     21K 
22: EX-99.(C)(21)  Exhibit (C)(21)                                  HTML     20K 
23: EX-99.(C)(22)  Exhibit (C)(22)                                  HTML     17K 
24: EX-99.(C)(23)  Exhibit (C)(23)                                  HTML     27K 
25: EX-99.(C)(24)  Exhibit (C)(24)                                  HTML     27K 
26: EX-99.(C)(25)  Exhibit (C)(25)                                  HTML     30K 
 4: EX-99.(C)(3)  Exhibit (C)(3)                                    HTML     25K 
 5: EX-99.(C)(4)  Exhibit (C)(4)                                    HTML     19K 
 6: EX-99.(C)(5)  Exhibit (C)(5)                                    HTML     19K 
 7: EX-99.(C)(6)  Exhibit (C)(6)                                    HTML     41K 
 8: EX-99.(C)(7)  Exhibit (C)(7)                                    HTML     27K 
 9: EX-99.(C)(8)  Exhibit (C)(8)                                    HTML     24K 
10: EX-99.(C)(9)  Exhibit (C)(9)                                    HTML     31K 


‘EX-99.(C)(5)’   —   Exhibit (C)(5)


This Exhibit is an HTML Document rendered as filed.  [ Alternative Formats ]



  Exhibit (c)(5)  

Exhibit (c)(5)

 

LOGO

– Confidential Draft – Project Gemini: Confidential Discussion Materials June 25, 2022


LOGO

– Confidential Draft – Disclaimer This presentation has been prepared by Centerview Partners LLC (“Centerview”) for use solely by the Special Committee of the Board of Directors of Gemini in connection with its evaluation of a proposed share reclassification and for no other purpose. The information contained herein is based upon information supplied by or on behalf of Gemini and publicly available information, and portions of the information contained herein may be based upon statements, estimates and forecasts provided by Gemini. Centerview has relied upon the accuracy and completeness of the foregoing information, and has not assumed any responsibility for any independent verification of such information or for any independent evaluation or appraisal of any of the assets or liabilities (contingent or otherwise) of Gemini or any other entity, or concerning the solvency or fair value of Gemini or any other entity. With respect to financial forecasts, including with respect to estimates of potential synergies, Centerview has assumed that such forecasts have been reasonably prepared on bases reflecting the best currently available estimates and judgments of the managements of Gemini as to their respective future financial performances, and at your direction Centerview has relied upon such forecasts, as provided by Gemini’s management, with respect to both Gemini, including as to expected synergies. Centerview assumes no responsibility for and expresses no view as to such forecasts or the assumptions on which they are based. The information set forth herein is based upon economic, monetary, market and other conditions as in effect on, and the information made available to us as of, the date hereof, unless indicated otherwise and Centerview assumes no obligation to update or otherwise revise these materials. The financial analysis in this presentation is complex and is not necessarily susceptible to a partial analysis or summary description. In performingthis financial analysis, Centerview has considered the results of its analysis as a whole and did not necessarily attribute a particular weight to any particular portion of the analysis considered. Furthermore, selecting any portion of Centerview’s analysis, without considering the analysis as a whole, wouldcreate an incomplete view of the process underlying its financial analysis. Centerview may have deemed various assumptions more or less probable than other assumptions, so the reference ranges resulting from any particular portion of the analysis described above should not be taken to be Centerview’s view of the actual value of Gemini. These materials and the information contained herein are confidential, were not prepared with a view toward public disclosure, and may not be disclosed publicly or made available to third parties without the prior written consent of Centerview. These materials and any other advice, written or oral, rendered by Centerview are intended solely for the benefit and use of the Special Committee of the Board of Directors of Gemini (in its capacity as such) in its consideration of the proposed share reclassification, and are not for the benefit of, and do not convey any rights or remedies for any holder of securities of Gemini or any other person. Centerview will not be responsible for and has not provided any tax, accounting, actuarial, legal or other specialist advice. These materials are not intended to provide the sole basis for evaluating the proposed transaction, and this presentation does not represent a fairness opinion, recommendation, valuation or opinion of any kind, and is necessarily incomplete and should be viewed solely in conjunction with the oral presentation provided by Centerview. 1


LOGO

– Confidential Draft – Premium Comparison At Various Stock Prices Reference Premium Stock Price % Per Share $ Per Share Aggregate ($mm) To Sands ($mm) Jun 13 Closing Price (6/10) $239.09 29.0% $69.34 $1,609 $1,580 Greenhill 5D VWAP 243.72 29.0% 70.68 1,640 1,610 29.0% 20D VWAP 242.66 29.0% 70.37 1,633 1,603 Jun 15 Closing Price (6/15) $230.58 28.3% $65.25 $1,514 $1,487 Greenhill 5D VWAP 234.58 28.3% 66.38 1,541 1,513 28.3% 20D VWAP 239.99 28.3% 67.92 1,576 1,547 Jun 22 Closing Price (6/21) $234.94 28.0% $65.78 $1,527 $1,499 Sands Letter 5D VWAP 229.13 28.0% 64.16 1,489 1,462 28.0% 20D VWAP 237.61 28.0% 66.53 1,544 1,516 Jun 24 Closing Price (6/23) $239.35 23.5% $56.25 $1,305 $1,282 Committee Letter 5D VWAP 232.57 23.5% 54.65 1,268 1,245 23.5% 20D VWAP 237.09 23.5% 55.72 1,293 1,269 Jun 24 Closing Price (6/23) $239.35 28.0% $67.02 $1,555 $1,527 Implied Sands 5D VWAP 232.57 28.0% 65.12 1,511 1,484 28.0% 20D VWAP 237.09 28.0% 66.39 1,541 1,513 Closing Price (6/24) $245.50 26.8% $65.83 $1,528 $1,500 June 25 5D VWAP 234.09 28.1% 65.83 1,528 1,500 Discussion 20D VWAP 237.52 27.7% 65.83 1,528 1,500 2 Source: Company filings and FactSet. Note: U.S. Dollars in millions, except per share amounts.


LOGO

– Confidential Draft – Analysis At Illustrative Reference Stock Prices Premium (%) / Premium As % Of Market Cap Share 16.0% 18.0% 21.0% 23.5% 24.0% 25.0% 26.0% 27.0% 28.0% 28.3% 29.0% 32.0% 35.0% Price 2.0%2.2% 2.6%2.9%2.9% 3.1%3.2% 3.3%3.4%3.5% 3.6%3.9% 4.3% $225.00 $36.00 $40.50 $47.25 $52.88 $54.00 $56.25 $58.50 $60.75 $63.00 $63.68 $65.25 $72.00 $78.75 230.00 36.80 41.40 48.30 54.05 55.20 57.50 59.80 62.10 64.40 65.09 66.70 73.60 80.50 Premium 235.00 37.60 42.30 49.35 55.23 56.40 58.75 61.10 63.45 65.80 66.51 68.15 75.20 82.25 Per Share ($) 240.00 38.40 43.20 50.40 56.40 57.60 60.00 62.40 64.80 67.20 67.92 69.60 76.80 84.00 245.00 39.20 44.10 51.45 57.58 58.80 61.25 63.70 66.15 68.60 69.34 71.05 78.40 85.75 250.00 40.00 45.00 52.50 58.75 60.00 62.50 65.00 67.50 70.00 70.75 72.50 80.00 87.50 $225.00 $835 $940 $1,096 $1,227 $1,253 $1,305 $1,358 $1,410 $1,462 $1,478 $1,514 $1,671 $1,827 230.00 854 961 1,121 1,254 1,281 1,334 1,388 1,441 1,494 1,510 1,548 1,708 1,868 Aggregate 235.00 873 982 1,145 1,282 1,309 1,363 1,418 1,472 1,527 1,543 1,581 1,745 1,909 Premium ($mm) 240.00 891 1,002 1,170 1,309 1,337 1,392 1,448 1,504 1,559 1,576 1,615 1,782 1,949 245.00 910 1,023 1,194 1,336 1,365 1,421 1,478 1,535 1,592 1,609 1,649 1,819 1,990 250.00 928 1,044 1,218 1,363 1,392 1,450 1,508 1,566 1,624 1,642 1,682 1,856 2,031 Committee Proposals Sands Proposals 3 Source: Company filings and FactSet. Note: U.S. Dollars in millions, except per share amounts.


Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘SC 13E3’ Filing    Date    Other Filings
Filed on:8/1/22S-4
6/25/22
 List all Filings 


3 Subsequent Filings that Reference this Filing

  As Of               Filer                 Filing    For·On·As Docs:Size             Issuer                      Filing Agent

11/17/22  Constellation Brands, Inc.        SC 13E3/A              1:90K  Constellation Brands, Inc.        Donnelley … Solutions/FA
 9/21/22  Constellation Brands, Inc.        SC 13E3/A              1:153K Constellation Brands, Inc.        Donnelley … Solutions/FA
 9/06/22  Constellation Brands, Inc.        SC 13E3/A              1:146K Constellation Brands, Inc.        Donnelley … Solutions/FA


6 Previous Filings that this Filing References

  As Of               Filer                 Filing    For·On·As Docs:Size             Issuer                      Filing Agent

 8/01/22  Constellation Brands, Inc.        S-4         7/29/22    4:2.1M                                   Donnelley … Solutions/FA
 7/01/22  Constellation Brands, Inc.        425                    1:12K  Constellation Brands, Inc.        Donnelley … Solutions/FA
 7/01/22  Constellation Brands, Inc.        425                    1:19K  Constellation Brands, Inc.        Donnelley … Solutions/FA
 6/30/22  Constellation Brands, Inc.        425                    1:19K  Constellation Brands, Inc.        Donnelley … Solutions/FA
 6/30/22  Constellation Brands, Inc.        425                    1:19K  Constellation Brands, Inc.        Donnelley … Solutions/FA
 6/30/22  Constellation Brands, Inc.        8-K:2,7,9   6/29/22   15:16M
Top
Filing Submission 0001193125-22-207790   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Mon., May 13, 5:00:32.2pm ET