Rosehill Resources Inc.

liquidatedU=S+1WW=S@11.50
ROSESEC EDGARCIK: 0001659122|KLR Energy Sponsor, LLC•Oil and Gas

Capital Structure & Economics

Trust Size$131,300,000
Unit Price$10.00
Warrant Coverage1/1
Sponsor Promote20%

Implied Equity Architecture

Capital Allocation Baseline

Trust (100.0%)

Implied Dilution Drag

100% Warrant Inclusion
Public Trust Allocation$131,300,000
Sponsor At-Risk CapitalN/A
Total Underwriting DiscountN/A
Trust Per Unit (Implied)$10.00
Sponsor Promote Allocation20%
Deal Lifecycle
IPO PricedJan 19, 2016
Target AnnouncedDec 20, 2016
Maturation Wall
N/A

Announced Target / M&A

  • Target CompanyRosehill Operating Company, LLC
  • SectorOil and Gas
  • Announcement Date2016-12-20

Board & Officers

  • David L. FrenchCEO
  • KLR Group, LLCOfficer

Advanced Structuring Terms

Target SectorsOil and Gas

Syndicate & Advisors

Interactive Deal Modeling

Base financial constraints (Trust Size, Warrants, Promote) are pre-loaded into the calculation engines. Proceed to model implied dilution and advisory friction limits.

Dilution Cash Friction