| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 6 | | | |
| | | | | | 8 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 9 | | | |
| | | | | | 9 | | | |
| | | | | | 9 | | | |
| | | | | | 11 | | | |
| | | | | | 11 | | | |
| | | | | | 12 | | | |
| | | | | | 20 | | | |
| | | | | | 22 | | | |
| | | | | | 22 | | | |
| | | | | | 22 | | | |
| | | | | | 22 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 23 | | | |
| | | | | | 24 | | | |
| | | | | | 25 | | | |
| | | | | | 25 | | | |
| | | | | | 25 | | | |
| | | | | | 25 | | | |
| | | | | | 26 | | | |
| | | | | | 26 | | | |
| | | | | | 26 | | | |
| | | | | | 26 | | | |
| | | | | | 27 | | | |
| | | | | | 27 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | |
| | | | | | 40 | | | |
| | | | | | 44 | | | |
| | | | | | 50 | | | |
| | | | | | 55 | | | |
| | | | | | 60 | | | |
| | | | | | 62 | | | |
| | | | | | 62 | | | |
| | | | | | 62 | | | |
| | | | | | 67 | | | |
| | | | | | 68 | | | |
| | | | | | 70 | | | |
| | | | | | 73 | | | |
| | | | | | 73 | | | |
| | | | | | 74 | | | |
| | | | | | 74 | | | |
| | | | | | 75 | | | |
| | | | | | 76 | | | |
| | | | | | 76 | | | |
| | | | | | 80 | | | |
| | | | | | 83 | | | |
| | | | | | 84 | | | |
| | | | | | 87 | | | |
| | | | | | 89 | | | |
| | | | | | 89 | | | |
| | | | | | 90 | | | |
| | | | | | 92 | | | |
| | | | | | 93 | | | |
| | | | | | 94 | | | |
| | | | | | 95 | | | |
| | | | | | 95 | | | |
| | | | | | 99 | | | |
| | | | | | 99 | | | |
| | | | | | 101 | | | |
| | | | | | 103 | | | |
| | | | | | 104 | | | |
| | | | | | 105 | | | |
| | | | | | 105 | | | |
| | | | | | 105 | | | |
| | | | | | 106 | | | |
| | | | | | 107 | | | |
| | | | | | 108 | | | |
| | | | | | 109 | | | |
| | | | | | 110 | | | |
| | | | | | 111 | | |
|
Date
Announced |
| |
Acquiror
|
| |
Target
|
|
| Oct-22 | | | L3 Harris Technologies, Inc. | | |
ViaSat, Inc.’s Tactical Data Links product line
|
|
| Nov-21 | | | ViaSat, Inc. | | | Inmarsat Group Holdings Limited | |
| Oct-20 | | | Parsons Corporation | | | Braxton Science & Technology Group, LLC | |
| Dec-19 | | | Leidos Holdings, Inc. | | | Dynetics, Inc. | |
| Jul-19 | | | Advent International Corporation | | | Cobham Plc | |
| Mar-19 | | | Apax Partners LLP, Warburg Pincus LLC, Canada Pension Plan Investment Board, Ontario Teachers’ Pension Plan Board | | | Inmarsat plc | |
| Feb-17 | | | MacDonald, Dettwiler and Associates Ltd. | | | DigitalGlobe, Inc. | |
| Feb-15 | | | L3 Harris Technologies, Inc. (formerly known as Harris Corporation) | | | Exelis Inc. | |
| May-14 | | | Cobham Plc | | | Aeroflex Holding Corp. | |
| Jul-13 | | | Eutelsat Communications S.A. | | | Satélites Mexicanos, S.A. de C.V. | |
|
Metric / Management Case
|
| |
5-Year Historical
Trading Discount |
| |
Implied Equity
Values Ranges per Share |
| |||
|
2023E Adj. EBITDA (November 2022 Base Case Forecast)
|
| | Applied | | | | $ | 28.00 – $51.50 | | |
| | | |
Not Applied
|
| | | $ | 52.50 – $86.00 | | |
|
2023E Adj. EBITDA (November 2022 Satellite Loss Case Forecast)
|
| | Applied | | | | $ | 25.00 – $47.00 | | |
| | | |
Not Applied
|
| | | $ | 48.00 – $79.50 | | |
| | | |
H2 2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
|
Total Revenue
|
| | | $ | 953 | | | | | $ | 2,056 | | | | | $ | 2,284 | | | | | $ | 2,422 | | | | | $ | 2,587 | | |
|
Adj. EBITDA(1)
|
| | | $ | 268 | | | | | $ | 570 | | | | | $ | 699 | | | | | $ | 780 | | | | | $ | 878 | | |
|
Unlevered Free Cash Flow(2)
|
| | | $ | 87 | | | | | $ | 360 | | | | | $ | 464 | | | | | $ | 499 | | | | | $ | 580 | | |
| | | |
H2 2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |||||||||||||||
|
Total Revenue
|
| | | $ | 953 | | | | | $ | 2,024 | | | | | $ | 2,136 | | | | | $ | 2,075 | | | | | $ | 2,191 | | |
|
Adj. EBITDA(1)
|
| | | $ | 268 | | | | | $ | 538 | | | | | $ | 551 | | | | | $ | 433 | | | | | $ | 482 | | |
|
Unlevered Free Cash Flow(2)
|
| | | $ | 87 | | | | | $ | 505 | | | | | $ | 217 | | | | | $ | 136 | | | | | $ | 258 | | |
| | | |
2022E
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| ||||||||||||||||||
|
Total Revenue
|
| | | $ | 1,787 | | | | | $ | 2,021 | | | | | $ | 2,175 | | | | | $ | 2,361 | | | | | $ | 2,578 | | | | | $ | 2,854 | | |
|
Adj. EBITDA(1)
|
| | | $ | 462 | | | | | $ | 581 | | | | | $ | 615 | | | | | $ | 693 | | | | | $ | 821 | | | | | $ | 950 | | |
| | | |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |||||||||||||||
|
Total Revenue
|
| | | $ | 1,989 | | | | | $ | 2,144 | | | | | $ | 2,332 | | | | | $ | 2,508 | | | | | $ | 2,787 | | |
|
Adj. EBITDA(1)
|
| | | $ | 580 | | | | | $ | 613 | | | | | $ | 689 | | | | | $ | 813 | | | | | $ | 943 | | |
|
Unlevered Free Cash Flow(2)
|
| | | $ | 258 | | | | | $ | 353 | | | | | $ | 375 | | | | | $ | 462 | | | | | $ | 543 | | |
| | | |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |||||||||||||||
|
Total Revenue
|
| | | $ | 1,957 | | | | | $ | 2,084 | | | | | $ | 1,985 | | | | | $ | 2,112 | | | | | $ | 2,490 | | |
|
Adj. EBITDA(1)
|
| | | $ | 548 | | | | | $ | 553 | | | | | $ | 342 | | | | | $ | 417 | | | | | $ | 646 | | |
|
Unlevered Free Cash Flow(2)
|
| | | $ | 404 | | | | | $ | 176 | | | | | $ | 12 | | | | | $ | 139 | | | | | $ | 304 | | |
|
Named Executive Officer
|
| |
Cash ($)(1)
|
| |
Equity
Awards ($)(2) |
| |
Benefits ($)(3)
|
| |
Total ($)
|
| ||||||||||||
|
Daniel L. Jablonsky
|
| | | $ | 8,571,350 | | | | | $ | 21,840,306 | | | | | $ | 82,625 | | | | | $ | 30,494,281 | | |
|
Biggs C. Porter
|
| | | $ | 2,750,000 | | | | | $ | 7,239,160 | | | | | $ | 60,248 | | | | | $ | 9,349,408 | | |
|
Walter S. Scott
|
| | | $ | 2,050,000 | | | | | $ | 7,140,758 | | | | | $ | 55,084 | | | | | $ | 10,095,841 | | |
|
Leon Anthony Frazier
|
| | | $ | 2,900,000 | | | | | $ | 7,551,044 | | | | | $ | 37,021 | | | | | $ | 10,338,066 | | |
|
James C. Lee
|
| | | $ | 2,486,000 | | | | | $ | 4,988,458 | | | | | $ | 60,607 | | | | | $ | 7,535,064 | | |
| |
Daniel L. Jablonsky
|
| | | $ | 1,500,000 | | |
| |
Biggs C. Porter
|
| | | $ | 500,000 | | |
| |
Walter S. Scott
|
| | | $ | 300,000 | | |
| |
Leon Anthony Frazier
|
| | | $ | 700,000 | | |
| |
James C. Lee
|
| | | $ | 650,000 | | |
|
Named Executive Officer
|
| |
Value of
Maxar SARs ($) |
| |
Value of
Maxar RSU Awards (excluding 2023 RSUs) ($) |
| |
Value of 2023
Employee RSUs ($) |
| |
Value of
Maxar PSU Awards ($) |
| |
Total ($)
|
| |||||||||||||||
|
Daniel L. Jablonsky
|
| | | | — | | | | | $ | 4,446,117 | | | | | $ | 5,466,632 | | | | | $ | 11,927,557 | | | | | $ | 21,840,306 | | |
|
Biggs C. Porter
|
| | | $ | 170,684 | | | | | $ | 2,085,020 | | | | | | — | | | | | $ | 5,295,340 | | | | | $ | 7,551,044 | | |
|
Walter S. Scott
|
| | | | — | | | | | $ | 1,603,886 | | | | | $ | 1,561,910 | | | | | $ | 4,073,364 | | | | | $ | 7,239,160 | | |
|
Leon Anthony Frazier
|
| | | | — | | | | | $ | 1,492,109 | | | | | $ | 1,770,147 | | | | | $ | 3,878,502 | | | | | $ | 7,140,758 | | |
|
James C. Lee
|
| | | | — | | | | | $ | 987,019 | | | | | $ | 1,353,673 | | | | | $ | 2,647,766 | | | | | $ | 4,988,458 | | |
|
Named Executive Officers and Directors:
|
| |
Total Shares
Beneficially Owned(1) |
| |
Ownership %
|
| ||||||
|
Daniel L. Jablonsky
|
| | | | 457,545 | | | | | | * | | |
|
Howell M. Estes III
|
| | | | 45,539 | | | | | | * | | |
|
Nick S. Cyprus(2)
|
| | | | 37,798 | | | | | | * | | |
|
Roxanne J. Decyk
|
| | | | 27,417 | | | | | | * | | |
|
Joanne O. Isham
|
| | | | 33,987 | | | | | | * | | |
|
C. Robert Kehler(3)
|
| | | | 33,537 | | | | | | * | | |
|
Gilman Louie
|
| | | | 13,274 | | | | | | * | | |
|
L. Roger Mason, Jr
|
| | | | 40,272 | | | | | | * | | |
|
Heather A. Wilson
|
| | | | 8,441 | | | | | | * | | |
|
Eric J. Zahler
|
| | | | 32,437 | | | | | | * | | |
|
Eddy Zervigon
|
| | | | 10,472 | | | | | | * | | |
|
Biggs C. Porter(4)
|
| | | | 260,459 | | | | | | * | | |
|
Walter S. Scott(5)
|
| | | | 352,272 | | | | | | * | | |
|
Leon Anthony Frazier
|
| | | | 200,794 | | | | | | * | | |
|
James C. Lee
|
| | | | 85,495 | | | | | | * | | |
|
All directors and executive officers as a group (20 persons)(9)
|
| | |
|
1,932,583
|
| | | |
|
2.56%
|
| |
| 5% or Greater Stockholders: | | | | | | | | | | | | | |
|
The Vanguard Group(6)
|
| | | | 6,877,969 | | | | | | 9.10% | | |
|
BlackRock, Inc.(7)
|
| | | | 6,420,197 | | | | | | 8.50% | | |
| | | |
PAGE
|
| |||
| | | | | A-1 | | | |
| | | | | A-1 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-3 | | | |
| | | | | A-4 | | | |
| | | | | A-6 | | | |
| | | | | A-6 | | | |
| | | | | A-6 | | | |
| | | | | A-6 | | | |
| | | | | A-6 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-8 | | | |
| | | | | A-8 | | | |
| | | | | A-9 | | | |
| | | | | A-9 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-14 | | | |
| | | | | A-14 | | | |
| | | | | A-16 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-18 | | | |
| | | | | A-19 | | | |
| | | | | A-20 | | | |
| | | | | A-21 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | |
PAGE
|
| |||
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-27 | | | |
| | | | | A-27 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-33 | | | |
| | | | | A-35 | | | |
| | | | | A-36 | | | |
| | | | | A-39 | | | |
| | | | | A-40 | | | |
| | | | | A-41 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-46 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | |
PAGE
|
| |||
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-61 | | | |
| | | | | A-62 | | | |
| | | | | A-62 | | | |
| | | | | A-63 | | | |
| | | | | A-63 | | | |
| | | | | A-63 | | | |
| | | | | A-64 | | | |