IPO Pre-Launch Update ECC Memorandum

Page created by Brandon Gibson
 
CONTINUE READING
INTERNAL ONLY - CONFIDENTIAL

IPO Pre-Launch Update
                                                                                                                                                               Date of Template: 8/4/2020
                                                                                                                                                                    (Do not remove)

ECC Memorandum
Date: 1/22/2021
Time, Time Zone: 12:30pm ET
Location: Dial-In
Call-in Number: 1(866) 747-5167
International Call-in Number: 1(704) 665-0860
Passcode: 8159 8544

Project Pioneer
Moderator: Ryan Willingham / Guilherme Kobylko

By submitting this ECC Memo, the GIB Relationship Manager and Senior ECM Originator represent on behalf of BofA that the memo contains all required material information about the issuer and the
proposed equity offering.

Senior GIB Banker: Will Addas
Senior ECM Originator: Michael Wise

An ECC Memo prepared in accordance with the requirements of this template is designed to be no more than 25 pages long.
INTERNAL ONLY - CONFIDENTIAL

Home Point ECC Memorandum
Summary Offering Information
Subject / Request:                                Home Point Capital – $250 million Initial Public Offering (1)                                   Potential bought / backstopped or capital
                                                                                                                                                    committed transaction?  No  Yes
To:                                               Equity Commitment Council (“ECC”)                     Issuer / Ticker / Exchange:          Home Point Capital Inc. / HMPT / NASDAQ
From:                                             Investment Banking:                                   Type of Security Offered:            Common Stock
                                                  William Addas                                         Type of Offering:                    Initial Public Offering
                                                  Ryan Willingham (Relationship Manager) Use of Proceeds:                                    100% Secondary
                                                  Guilherme Kobylko (Deal Team Captain)
                                                  George Stepanian                                      Offering Size:
                                                  Arthur Kaslow                                           Primary:                           $0
                                                  Equity Capital Markets:                                 Secondary:                         $250 million
                                                  Michael Wise                                            % PF Shares Outstanding / Float:   N/A
                                                  John Hyland (Origination Officer)                     Selling Shareholder(s):
                                                  Eric Ciccotelli                                         Pre/Post-offering Ownership (%): 100% / 91.7%
                                                  Nicholas Chapman
                                                  Meg Collins
                                                  Mackenzie Holleran                                    Issuers Counsel:                     Simpson Thacher & Bartlett
Date:                                             1/22/2021                                                                                  Joseph Kaufman, (212) 455-2984
GIB Industry Group:                               Financial Institutions                                Underwriters Counsel:                Davis Polk & Wardwell
GIB Group Head Approval:                          GIB Group Head: William Addas                                                              Michael Kaplan, (212) 450-4111
ECM Group Head Approval:                          ECM Group Head: James Cooney                          Independent Accountant:              BDO USA, LLP
Internal Counsel:                                 Priya Velamoor and Darby Dietrich                     BofA Research Coverage:              BofA Research Analyst : Mihir Bhatia and
BofA or Affiliate Investment:                      Yes (How Much?)  No                                                                     Derek Hewett
Foreign Exchange Rate:                            N/A                                                                                        Rating / Price Objective: N/A
Credit Ratings / Outlook:                         Moody’s: B2                                                                                Date of Most Recent Report: N/A
                                                  Fitch: B                                                                                   Over the Wall on Transaction:  Yes  No
Distribution Type:                                                                    Risk Rating (IRR):
                                                   SEC Registered  Shelf Registration (Currently Effective)  Rule 144A  Rule 144A / Reg. S  Reg. S (Specify if Exempt
                                                  from “Public Offer” Obligations)  Reg. D  Private Placement (under Section 4(a)(2))  Other ___________
 Documentation (Check All That  Preliminary Prospectus  Final Prospectus  Offering Circular / Information Memorandum  Undocumented
1Apply):
      ____________________
      (1) Based on 12.5mm basic shares offered with a share price of $20 (mid-point of filing range).
INTERNAL ONLY - CONFIDENTIAL

Home Point ECC Memorandum
Summary Offering Information (Cont’d)
[BofA] Role / Fees:                                 Passive Bookrunners                               Earnings Timing:                 Last Earnings Announced: N/A
BofA Legal U/W Entity:                              BofA Securities                                                                    Next Earnings Announced: N/A
If BofASE, MLI Sub U/W Needed?  Yes  No                                                             Issuer Trading Information:
Stabilization Agent:                                 Yes  No                                          Stock Information:             Stock Price: N/A
Gross Spread:                                       6%                                                                                 52-week High: N/A
Underwriting Group (Include %                       Lead Left Bookrunner:                                                              52-week Low: N/A
Economics):                                         Goldman Sachs                                       Dividend Information:          Annualized Dividend: N/A
                                                    Other Active Bookrunners:                                                          Current Dividend Yield: N/A
                                                    Wells Fargo, Morgan Stanley,                                                       Current Payout Ratio: N/A
                                                    UBS                                                                                Next Ex Dividend Date: N/A
                                                    Passive Bookrunners:                                Trading Volume:                Average Daily Trading Volume: N/A
                                                    BofA Securities, Credit Suisse,                                                    30-day Average Trading Volume: N/A
                                                    JP Morgan                                                                          90-day Average Trading Volume: N/A
                                                    Co-managers:                                        Shares Out. / Free Float:      N/A
                                                    JMP Securities, Piper Sandler, R. Seelaus & Co,     Short Interest (% Shares Out.): N/A
                                                    Stone Point Capital, Wedbush Pacgrow,             Current Market Capitalization:   Fully Diluted Shares Outstanding: N/A
                                                    Zelman Partners                                                                    Market Value of Equity: N/A
Lock-up Period:                                     180 Days                                                                           Cash and Equivalents(1): $197mm
Americas Timeline Dates:                                                                                                               Non-funding Debt(2)(3): $737mm
    Confidential S-1 Filing:                        11/6/2020
    Research Analyst Day:                           12/15/2020
                                                                                                                                       Non-Funding Debt (2)/ Total Capitalization:
    Initial Public S-1 Filing:                      1/8/2021                                          Leverage:
                                                                                                                                       53.5%
    Launch:                                         1/22/21                                                                            Non-Funding Debt (2)/ LTM EBITDA(1): 0.8x
    Marketing:                                      [Wk. of Jan 25]                                   Valuation:                       Current Year P/E Multiple: N/A
    Pricing:                                        [Wk. of Feb 1]                                                                     Forward Year P/E Multiple: N/A

       ____________________
       (1) Based on flash financials of 12/31/20.
2      (2) Based on flash financials of 12/31/20 and pro-formed for High-Yield Note offering.
       (3) Non-funding debt excludes warehouse lending facilities.
INTERNAL ONLY - CONFIDENTIAL

     Home Point ECC Memorandum
     Regulatory and Compliance Checklist
Business Selections & Conflicts / Onboarding
 Did the deal team register this transaction with Business Selections &             Yes  No                             Has BSC conflicts cleared the deal?                                        Yes (204B1639)
  Conflicts (BSC)?
                                                                                                                                                                                                       No  Pending
 Has onboarding and KYC been fully completed (are GCIs “green” in LEO,
  the Legal Entity Onboarding System) for:                                                                                 The ECM team confirms that there is reasonably expected near-term          Yes  No (if No, contact GCM
          the client entities (issuer(s)) in all relevant jurisdictions?            Yes  No  Pending                    demand (“RENTD”) in the market so that the offering can be fully          Legal & Compliance)
          all other required entities/parties related to the deal including         Yes  No  Pending                    distributed within a reasonable period of time.
             selling shareholders?                                                  Contact BSC with questions
                                                                                                                           Is the issuer or the underlying company (in the case of a committed /      Yes  No  N/A (Best Efforts)
Confirm Compliance with Requirements of:                                                                                    block trade) a Covered Fund (under the Volker Rules)?                      Still under analysis by deal team
 Sarbanes-Oxley Act?                                                                Yes  No  N/A                                                                                                  and ECM counsel
 Any applicable Anti-Money Laundering and Anti-Corruption Laws?                     Yes  No                         Does the EU Market Abuse Regulation (MAR) apply to this Issuer?                Yes  No
                                                                                                                        (MAR applies if the Issuer has any securities traded on EU venues (e.g.,
 Other internal [BofA] policies, procedures and committee reviews (i.e.,            Yes  No                          listed debt or equity))
  NPR, PMIC, Reputational Risk Committee, etc.)?
                                                                                                                       If yes, the deal team certifies that the BofA Insider list is current (please  Yes  No  N/A (only if MAR
 Compliance with the requirements of Global Economic Sanctions OFAC                 Yes  No                          refer to the MAR Procedure for personnel required to be included). You does not apply)
  diligence, including completing Questionnaire and review by Sanctions                                                 must ensure all members of ECM Syndicate have been added to the
  Team if required, and if the transaction is a USD 144A/SEC registered                                                 list.
  offering and being submitted to the DTC by [BofA], has the deal team                                                 Settlement and Counterparty Risk – The deal team confirms that Risk            Yes  No  N/A
  submitted an email to “DG Syndicate Operations-NY” confirming                                                         has been notified of any settlement risks other than those which would
  Economic Sanctions OFAC diligence was completed?                                                                      be considered normal for a U.S. or International transaction and any
 Does the Issuer have any NOLs (Net Operating Losses)? If the answer to             Yes  No  N/A (non-U.S. issuers significant counterparty risks (e.g. sub-underwriters) and that Risk will
                                                                                          (1)

  the above question is “Yes”, contact U.S. ECM Legal immediately.                  only)                               be kept apprised of such prior to launch and pricing of transactions.

 Capital Committed Only – if the Company operates in a highly regulated            Yes  No  N/A (only for best         Settlement and Capital Adequacy – For transactions in EMEA, APR and        Yes  No  N/A (U.S.
  industry (e.g., banking / financial / insurance institutions, utilities, gaming, efforts transactions and non-regulated   LatAm, the deal team has confirmed that the [BofA] settlement entity      transactions only)
  media, newspapers, etc.), has the deal team contacted GREAT Legal and industries)                                         has the required capital adequacy in accordance with all requirements
  been cleared to proceed with the transaction, including regarding any                                                     in the relevant jurisdiction. (The Regional CFO must be notified of any
  applicable U.S. Bank Holding Company Act issues or relevant jurisdictional                                                potential entity change prior to settlement.)
  equivalent?                                                                                                              EMEA & APR only – If there is to be Pre-Sounding, has the Deal Team        Yes  No  In Progress
                                                                                                                            engaged Compliance and completed the required steps?                       N/A (only where there is no Pre-
MiFID II:                                                                                                                                                                                             Sounding)
 Has the Deal Team completed the actions required as set out in the                Yes  No
  applicable MiFID II regional Questionnaire (“Questionnaire”) and has Legal  In progress
  or Compliance indicated that the Questionnaire is complete?

 For Non-EMEA ECC submissions only - has Legal or Compliance confirmed
   that the:
  - Questionnaire responses indicate MiFID II needs no further           Yes  No  N/A (EMEA only)
    consideration?
  - transaction securities can be offered and sold in the EEA?           Yes  No  N/A (EMEA only)

     3       ____________________
             (1) As of September 30, 2020, the Company had $34mm of NOL, which begins to expire in 2035.
INTERNAL ONLY - CONFIDENTIAL

Home Point ECC Memorandum
Transaction Update & Follow-up
Follow-ups
    A.      The MSR Facility has a three-year revolving period ending on January 31, 2022
                       The balance drawn by January 2022 must be repaid by January 31, 2023
    B.      BDO is the 5th largest accounting firm in the world with ~$10bn in revenue
                       BDO was founded in 1910 and audits over 300 publicly traded companies in the U.S.
                       The firm has over 88,000 employees across 1,617 office in 167 countries

Recent Developments
    A.      The Company issued $550mm in Senior Unsecured Notes on 1/13/21
                  The Notes were priced at 5.000% due 2026
                  The Company plans to pay ~$267mm of MRS Debt Facility and pay $275mm as a dividend
                  As of 12/31/20, the Company had ~$454mm Term Debt and other borrowings outstanding
                  Pro-forma Non-funded Debt is ~$737mm
                         Pro-forma Non-funded Debt / Adjusted EBITDA: 0.8x
                         Pro-forma Non-funded Debt / Book Equity: 115.0%
                         Pro-forma Non-funded Debt / Total Capitalization: 53.5%
    B.      Andrew Bon Salle, former Executive Vice President of Fannie Mae Single-family mortgage business, joined as Chairman of the Board on
            1/11/21
    C.      Fannie Mae increased forecasts for 2021E originations volume ~13% to $3.9tn

Q4’20 Flash Financials
                                                             Original Q4'20 Projections                                                  Q4'20 Flash Financials
                                                         Company Model            BofA Research    Low          Low vs. Company Low vs. Research             High           High vs. CompanyHigh vs. Research

    Total Originations                                            $22,889               $23,760    $23,000                0.5%           (3.2%)                   $25,000             9.2%             5.2%

    Adjusted Revenue                                                  $440                $464           $444             1.0%           (4.3%)                     $464              5.6%            (0.0%)
    Adjusted EBITDA                                                    215                 240            212            (1.3%)         (11.7%)                      232              8.0%            (3.3%)
    Adjusted Net Income                                                146                 175            150             2.6%          (14.4%)                      170             16.3%            (3.0%)

    Unrestricted Cash                                                 $150                    --     $197               31.2%              N/A                      $197             31.2%              N/A
    Warehouse lines of credit                                         2,790               2,889      3,005               7.7%             4.0%                      3,005             7.7%             4.0%
    Term debt and other borrowings, net                                 414                 383        454               9.7%            18.5%                        454             9.7%            18.5%
4     ____________________
      Source: Company filings, Fannie Mae and other publicly available sources.
INTERNAL ONLY - CONFIDENTIAL

Home Point ECC Memorandum
Future Performance and Projections
($ in millions)                                                                    Year Ended December 31,                                  CAGR

                                                                    2019A          2020A
                                                                                           (1)
                                                                                                   2021E
                                                                                                           (2)
                                                                                                                   2022E
                                                                                                                           (2)
                                                                                                                                   '20E - '22E
                                                                                                                                                 Q4'20E Ann.
                                                                                                                                                    - '22E
                                                                                                                                                               Commentary
Purchase Originations
Refinance Originations
                                                                     $11,267
                                                                      11,000
                                                                                      $19,793
                                                                                       41,163
                                                                                                     $56,714
                                                                                                      44,709
                                                                                                                        $81,539
                                                                                                                         44,671
                                                                                                                                      103.0%
                                                                                                                                        4.2%
                                                                                                                                                      62.6%
                                                                                                                                                     (14.2%)
                                                                                                                                                                1
                                                                                                                                                                    Wholesale channel growth mainly driven by an increase
Wholesale Originations
                                                                1    $11,565          $37,353        $68,548            $88,649        54.1%          27.8%
                                                                                                                                                                     of active broker penetration from 21% in 2020E to 29% in
Correspondent Originations
Direct Originations
                                                                2     10,215
                                                                         487
                                                                                       20,801
                                                                                        2,801
                                                                                                      27,473
                                                                                                       5,401
                                                                                                                         30,323
                                                                                                                          7,237
                                                                                                                                       20.7%
                                                                                                                                       60.8%
                                                                                                                                                      (3.3%)
                                                                                                                                                      21.8%
                                                                                                                                                                     2022E and total market brokers CAGR of 15% from 2020E
                                                                                                                                                                     to 2022E
Total Originations                                              3    $22,268          $60,955       $101,423           $126,210        43.9%          17.4%
  % Growth                                                           110.5%           173.7%          66.4%              24.4%                                             Home Point average number of brokers CAGR of
Servicing UPB
  % Growth
                                                                6    $52,601
                                                                      27.0%
                                                                                      $87,656
                                                                                       66.6%
                                                                                                    $155,249
                                                                                                      77.1%
                                                                                                                       $241,564
                                                                                                                         55.6%
                                                                                                                                       66.0%          66.0%
                                                                                                                                                                            30% from Q4’20E to 2022E
Wholesale Gain on sale Margin (in bps)
Correspondent Gain on sale Margin (in bps)
                                                                         126
                                                                          49
                                                                                          267
                                                                                           73
                                                                                                         182
                                                                                                          37
                                                                                                                   5       152
                                                                                                                            35
                                                                                                                                                                           Funded volume per average broker down 2% per
Direct Gain on sale Margin (in bps)                                      365              339            344               347
                                                                                                                                                                            year from Q4’20E figures
Gain on sale Margin (in bps)
Average Servicing Fee
                                                                4        104
                                                                       0.31%
                                                                                          243
                                                                                        0.27%
                                                                                                         144
                                                                                                       0.26%
                                                                                                                           133
                                                                                                                         0.26%
                                                                                                                                                                2
                                                                                                                                                                    Correspondent channel volume drop from the $32bn
INCOME STATEMENT DATA
                                                                                                                                                                     Q4’20E annualized figure due to an annual decline of 9%
Revenue                                                                                                                                                              on the volume per correspondent partner partially offset
  Gain on sale                                                          $232           $1,479         $1,465             $1,682         6.6%          (4.0%)         by a 3% correspondents CAGR in the same period
  Loan servicing fees                                                    144              188            319                525        67.1%          55.7%
  Change in fair value of MSRs
  Net interest loss and other income
                                                                        (173)
                                                                           (3)
                                                                                         (283)
                                                                                           (8)
                                                                                                        (271)
                                                                                                         (35)
                                                                                                                           (336)
                                                                                                                            (42)
                                                                                                                                        9.0%
                                                                                                                                         NM
                                                                                                                                                      26.0%
                                                                                                                                                        NM
                                                                                                                                                                3
                                                                                                                                                                    Direct channel growth as clients recaptured, mostly from
                                                                                                                                                                     correspondent channel, get funneled to the direct
Net Revenue                                                     7       $200           $1,377         $1,479             $1,829        15.3%           0.4%
                                                                                                                                                                     channel
  Income from equity method investment.                                     3              20             18                 26
  Change in fair value of MSRs due to valuation, net of hedge              74              81              --                 --
Adjusted Revenue (3)                                            7       $277           $1,478         $1,497             $1,855        12.0%           2.3%     4
                                                                                                                                                                    Gain on sale margin declines from historical high level to
  % Growth                                                             79.7%          433.8%           1.3%              23.9%                                       normalized figures, partially offset by a higher-margin
Total Expenses                                                          $241            $591            $813              $938                                       channel mix
  BPS of Origination                                            8     108 bps          97 bps          80 bps            74 bps
                                                                                                                                                                       5 2022E Wholesale margin 14bps below the channel
Adjusted EBITDA (4)                                                      $69            $911            $735              $981           3.8%          5.1%
  % Margin                                                             25.1%           61.6%           49.1%             52.8%                                              median margin from 2013A to H1’20A, per
Adjusted Net Income (5)                                                  $28            $655            $502              $675           1.6%          2.7%                 STRATMOR
  % Margin                                                             10.2%           44.3%           33.5%             36.4%
Adjusted ROE                                                            7.1%0         111.2%           56.3%             45.6%                                  6
                                                                                                                                                                    Increase in Servicing UPB as a result of 97% servicing
BALANCE SHEET DATA                                                                                                                                                   retention rate and a gradual decline on the portfolio
Assets
  Unrestricted Cash                                                      $31            $197           $182               $242
                                                                                                                                                                     runoff from 45% in 2020E to 23% in 2022E
  Mortgage loans held for sale
  Mortgage servicing rights, net
                                                                       1,554
                                                                         574
                                                                                        2,881
                                                                                          748
                                                                                                       3,457
                                                                                                       1,442
                                                                                                                          4,833
                                                                                                                          2,321
                                                                                                                                                                7
                                                                                                                                                                    Revenue growth mainly as a result of increase in funded
Liabilities
                                                                                                                                                                     volume and servicing UPB, partially offset by the decline
  Warehouse lines of credit                                           $1,478           $3,005         $3,334             $4,623                                      in GoS margin
  Term debt and other borrowings, net                                    425              454            999              1,207
Shareholders Equity (6)                                                 $410               $916       $1,143             $1,819
                                                                                                                                                                8
                                                                                                                                                                    Opex margin improvement due to dilution of fixed costs
CREDIT STATISTICS
                                                                                                                                                                     combined with Futures training program and investment
Non-Funding Debt / Adjusted EBITDA                                          6.1x            0.5x            1.4x            1.2x                                     in technology and processes offset by decline in GoS
Non-Funding Debt / Book Equity                                        103.6%            49.6%          87.4%             66.4%                                       margin
Non-Funding Debt / Total Capitalization
      ____________________                                             50.9%            33.1%          46.6%             39.9%
       Source: Company filings and Mortgage Bankers Association.                                                                                                           Opex per funded volume decline 12% per year from
       (1) Based on 9M’20A and Q4’20A flash financials, when provided, or management model when flash financials is not available.                                          2020E to 2022E
       (2) Based on management model, with interest rate pro forma for the $550mm Senior Notes offering on 1/13/21.
       (3) Adjusted for change in fair value of MSRs due to valuation, net of hedge.
5      (4) Adjusted for interest expense on corporate debt, change in fair value of MSRs due to valuation, net of hedge, income from discontinued operations net of taxes, income tax benefit from continued operations.
       (5) Adjusted for change in fair value of MSRs due to valuation, net of hedge and tax impact of adjustments.
       (6) Assumes no dividends on forecast period.
INTERNAL ONLY - CONFIDENTIAL

Home Point ECC Memorandum
Comparison of Key Management Projections Versus BofA Research Estimates

Company Model as of 12/16/20
                                                                 BofA Analyst Model                                                    Company Model                                                             Delta
                                                             2021E                       2022E                                  2021E                       2022E                                  2021E                 2022E
      Total Originations                                          $98,978                    $116,338                              $101,423                    $126,210                                     (2.4%)               (7.8%)
         % Growth                                                   60.1%                        17.5%                                 66.4%                        24.4%                                (6.3 pp)           (6.9 pp)

      Servicing UPB                                             $147,735                     $216,919                              $155,249                    $241,564                                     (4.8%)           (10.2%)
         % Growth                                                   66.6%                        46.8%                                 77.1%                        55.6%                              (10.5 pp)            (8.8 pp)

      Gain on sale Margin (in bps)                                      155                          134                                   144                          133                                     10                   0

      Adjusted Revenue (1)                                          $1,552                      $1,666                                 $1,510                      $1,870                                    2.8%            (10.9%)
        % Growth                                                      3.1%                         7.3%                                  2.2%                       23.8%                                  0.9 pp          (16.5 pp)

      Adjusted EBITDA (2)                                             $717                         $741                                  $735                         $981                                  (2.4%)           (24.4%)
        % Margin                                                    46.2%                        44.5%                                 48.7%                        52.4%                              (245 bps)           (793 bps)

      Adjusted Net Income (3)                                         $522                         $541                                  $512                         $686                                   2.0%            (21.2%)
        % Margin                                                    33.6%                        32.5%                                 33.9%                        36.7%                               (26 bps)           (423 bps)

    ____________________
    Source: Management and BofA Research.
    (1) Adjusted for change in fair value of MSRs due to valuation, net of hedge.
6   (2) Adjusted for interest expense on corporate debt, change in fair value of MSRs due to valuation, net of hedge, income from discontinued operations net of taxes, income tax benefit from continued operations.
    (3) Adjusted for change in fair value of MSRs due to valuation, net of hedge and tax impact of adjustments. Does not include projected interest expense from $550mm bond offering on 1/13/21.
INTERNAL ONLY - CONFIDENTIAL

Home Point ECC Memorandum
Comparison of Key Management Projections Versus BofA Research Estimates (Cont’d)

Company Model as of 12/16/20
                                                            BofA Analyst Model                                                    Company Model                                                                Delta
                                              Q1'21E         Q2'21E         Q3'21E         Q4'21E                 Q1'21E         Q2'21E         Q3'21E         Q4'21E                 Q1'21E          Q2'21E            Q3'21E     Q4'21E
      Total Originations                      $22,073        $25,248        $26,033        $25,623                $23,015        $25,699        $26,451        $26,258                   (4.1%)          (1.8%)           (1.6%)      (2.4%)
        % YoY Growth                          170.1%         114.4%          43.7%           7.8%                 181.7%         118.3%          46.0%          14.7%                 (11.5 pp)        (3.8 pp)         (2.3 pp)    (6.9 pp)

      Servicing UPB                         $101,087 $116,606 $132,983 $147,735                                 $102,462 $119,871 $137,802 $155,249                                       (1.3%)         (2.7%)           (3.5%)      (4.8%)
        % YoY Growth                          74.6%    81.7%    77.0%    66.6%                                    81.1%    90.3%    86.6%    77.1%                                      (6.5 pp)       (8.6 pp)         (9.6 pp)   (10.5 pp)

      Gain on sale Margin (in bps)                 179             162            146            135                   158            148            143             132                      22             15              3              3

      Adjusted Revenue (1)                      $391             $414          $391           $356                  $362             $387          $393           $369                    8.2%            7.0%            (0.5%)      (3.5%)
        % Yoy Growth                          213.2%             9.5%        (26.5%)        (24.3%)               189.4%             2.4%        (26.2%)        (16.7%)                 23.7 pp          7.1 pp         (0.3 pp)    (7.6 pp)

      Adjusted EBITDA (2)                        $195           $201           $177           $144                   $174           $195           $194           $172                   11.9%           3.0%          (8.6%)        (16.0%)
        % Margin                                49.8%          48.6%          45.3%          40.6%                  48.2%          50.4%          49.3%          46.6%                  163 bps      (186 bps)      (404 bps)      (604 bps)

      Adjusted Net Income (3)                    $142           $146           $129           $105                   $121           $136           $135           $119                   17.0%            7.2%     (4.7%)            (11.7%)
        % Margin                                36.2%          35.4%          32.9%          29.5%                  33.5%          35.3%          34.4%          32.2%                  273 bps           7 bps (145 bps)          (274 bps)

    ____________________
    Source: Management and BofA Research.
    (1) Adjusted for change in fair value of MSRs due to valuation, net of hedge.
7   (2) Adjusted for interest expense on corporate debt, change in fair value of MSRs due to valuation, net of hedge, income from discontinued operations net of taxes, income tax benefit from continued operations.
    (3) Adjusted for change in fair value of MSRs due to valuation, net of hedge and tax impact of adjustments. Does not include projected interest expense from $550mm bond offering on 1/13/21.
INTERNAL ONLY - CONFIDENTIAL

Home Point ECC Memorandum
Comparable Companies Analysis

                                         ($ in billions)                                                              Price /
                                                             Company                          Market Cap   '21E EPS         '22E EPS    P / BV

                                                                                                 $39.1       10.3x              11.3x    6.2x
                                                                                  (1)

                                                                                                  16.1        9.5                9.1     7.9

                                                                                                   4.5        4.0                5.4     1.5

                                                                                                   2.6        5.6                6.0     1.1

                                                                                        (1)
                                                                                                   1.9        9.1                7.0     1.9

                                                                                                   1.1        5.0               4.6      1.6

                                         Mean                                                                 7.3x               7.2x    3.4x

                                         Median                                                               7.4x               6.5x    1.7x

    ____________________
8   Source: Company filings, FactSet, and Wall Street Research as of 1/19/2021.
    (1) Represents announced transaction values.
INTERNAL ONLY - CONFIDENTIAL

Home Point ECC Memorandum
Valuation Matrix

                                                                                                                Filing Range
                     ($ in millions)
                     IPO Price per Share                                                $18.00      $19.00        $20.00       $21.00      $22.00

                                                                               Metric
                                                                         (1)    $3.35
                     Fully Distributed Price / 2021E Company Adj. EPS                       6.2x        6.5x           6.9x        7.2x        7.6x
                       Premium / Discount to UWM                                 9.5x    (34.9%)     (31.3%)        (27.7%)     (24.1%)     (20.4%)
                       Premium / Discount to Median                              7.4x    (15.9%)     (11.3%)         (6.6%)      (1.9%)       2.8%

                     Fully Distributed Price / 2021E BofA Adj. EPS (1)          $3.48       5.9x        6.3x           6.6x        6.9x        7.3x
                       Premium / Discount to UWM                                 9.5x    (37.4%)     (33.9%)        (30.4%)     (26.9%)     (23.4%)
                       Premium / Discount to Median                              7.4x    (19.1%)     (14.6%)        (10.1%)      (5.6%)      (1.1%)

                     Fully Distributed Equity Value                                       $3,105      $3,278        $3,450       $3,623      $3,795
                       IPO Discount                                             15.0%       (405)       (428)         (450)        (473)       (495)
                     Implied IPO Valuation (1)                                            $2,700      $2,850        $3,000       $3,150      $3,300

                     Implied Multiples @ IPO
                     Price / 2021E Company Adj. EPS (1)                         $3.35       5.4x        5.7x           6.0x        6.3x        6.6x
                       Premium / Discount to UWM                                 9.5x    (43.4%)     (40.3%)        (37.1%)     (34.0%)     (30.8%)
                       Premium / Discount to Median                              7.4x    (26.9%)     (22.8%)        (18.8%)     (14.7%)     (10.6%)

                     Price / 2021E BofA Adj. EPS (1)                            $3.48       5.2x        5.5x           5.7x        6.0x        6.3x
                       Premium / Discount to UWM                                 9.5x    (45.5%)     (42.5%)        (39.5%)     (36.5%)     (33.4%)
                       Premium / Discount to Median                              7.4x    (29.6%)     (25.7%)        (21.8%)     (17.9%)     (14.0%)

                     Price / 2022E Company Adj. EPS (1)                         $4.50       4.0x        4.2x           4.4x        4.7x        4.9x
                       Premium / Discount to UWM                                 9.1x    (56.1%)     (53.7%)        (51.2%)     (48.8%)     (46.3%)
                       Premium / Discount to Median                              6.5x    (38.7%)     (35.3%)        (31.8%)     (28.4%)     (25.0%)

                     Price / 2022E BofA Adj. EPS (1)                            $3.60       5.0x        5.3x           5.5x        5.8x        6.1x
                       Premium / Discount to UWM                                 9.1x    (45.2%)     (42.1%)        (39.1%)     (36.0%)     (33.0%)
                       Premium / Discount to Median                              6.5x    (23.4%)     (19.1%)        (14.9%)     (10.6%)      (6.3%)

    ____________________
9   Source: Company filings, management, and BofA research.
    (1) Based on a fully diluted share count of 150mm.
INTERNAL ONLY - CONFIDENTIAL

Home Point ECC Memorandum
ECM Distribution Strategy

 ECM Distribution Strategy
    Geography: 90-95% U.S. / 5-10% International

    Institutional, retail: 90-95% Institutional / 5-10% Retail

    Long only, hedge fund: 80% Long Only / 20% Hedge Fund

    Roadshow: 4-5 day virtual roadshow in line with recent IPOs

10
INTERNAL ONLY - CONFIDENTIAL

Home Point ECC Memorandum
Summary of Due Diligence Performed and Legal Considerations
No comprehensive checklist can be developed which will cover the due diligence review steps which must be taken in all situations (See Section 3.01 of the [BofA] Compliance Policies & Procedures Manual (the “[BofA] Due
Diligence Policies”)). Moreover, checklists should not be viewed as a substitute for the essential due diligence function, which is: to understand fully the business of the Issuer; to identify the problems and risks it faces now
and in the future; and to ensure that disclosure is accurate and complete. Banking team members should consult the [BofA] Due Diligence Policies and deal counsel if they have any questions regarding the due diligence
review that should be performed in connection with the current proposed transaction. If the answer to any of the below is “no,” please explain by when this diligence is scheduled to be done and send an email notice to the
ECC Chair when it has been performed.

                                                                             Diligence Item                                                                                   Completed                   Commentary
1. If a bookrunner, has the banking team and / or its counsel prepared a due diligence document request list and a list of due diligence questions for                        Yes No  Business due diligence
   the Issuer’s management in accordance with [BofA] Due Diligence Policies and has the Issuer provided all of the requested materials and                                               performed on 12/9/20
   answered all of the questions posed? If a co-manager, has the banking team reviewed the due diligence document request list and a list of due                                        Auditor due diligence
   diligence questions for the Issuer’s management prepared by the bookrunner and / or its counsel and confirmed that such list and questions are                                        performed on 12/9/20
   consistent with [BofA] Due Diligence Policies and further confirmed that the Issuer provided all of the requested materials and answered all of the                                  Legal due diligence performed
   questions posed?                                                                                                                                                                      on 12/4/20
2. If the Issuer is a reporting company, has the banking team reviewed all of the Company’s (i) SEC filings (or international equivalents) that are                           Yes No  There are no public SEC filings
   incorporated by reference into the registration statement or, in the case of non-U.S. issuers, filings that are publicly available over the last three                                yet, given the company is not
   years up to the date hereof and (ii) press releases for the last year and (iii) current website disclosure as part of the due diligence process? If yes,                              public, but we have reviewed
   please list each incorporated document reviewed.                                                                                                                                      the S-1 prospectus
3. Has the banking team reviewed the last year of research reports relating to the Issuer? If yes, please list the name of the institution that                               Yes No  No research reports available
   published the report and the date of publication.
4. Has the banking team conducted a Negative News Search (which may be ordered through Business Information Services:                                                         Yes No  No issues found on the
   http://elibrary.bankofamerica.com/default.jsp) to ensure it is aware of all potential issues in the public domain that may not have been identified                                   negative news run
   in the Issuer’s public filings or third party research reports? Be prepared to discuss any issues identified with the ECC Chair and the ECC.
5. Has the banking team conducted background checks for this transaction in accordance with [BofA]’s Background Check Guidelines?                                             Yes No       •   No issues found on
   (http://discovery.bankofamerica.com/Discovery/livelink/78787311/Cap_Commitments_Background_Check.docx?func=doc.Fetch&nodeid=78787                                                             background check
   311). Be prepared to discuss any issues identified with the ECC Chair and the ECC.
6. Has the banking team performed (i) business due diligence, (ii) financial statement and accounting due diligence, including reviewing with the                             Yes No  Business and accounting due
   Issuer’s auditors, accounting policies, principles and internal controls, any recent changes and whether such accounting policies, principles and                                     diligence performed on
   internal controls are consistent with the Issuer’s peers and (iii) legal due diligence? If yes, please describe in the log below.                                                     12/9/20. Legal due diligence
                                                                                                                                                                                         performed on 12/4/20 and no
                                                                                                                                                                                         issues
7. Has the banking team reviewed Bank of America’s relationships with the Issuer, including asking product counsel to conduct due diligence across                            Yes No
   information walls? If yes, please describe in the due diligence log below.
8. Has the banking team conducted customer, supplier and creditor (if appropriate) due diligence and conducted site visits? If yes, please describe                           Yes No  N/A
   in the due diligence log below.                                                                                                                                             N/A

11
INTERNAL ONLY - CONFIDENTIAL

Home Point ECC Memorandum
Summary of Due Diligence Performed and Legal Considerations (Cont’d)

      Date                   BofA Participants                                Company / Other Participants                                          Topics Discussed & Purpose
                Addas, Willingham, Kobylko, Stepanian,
                                                             Davis Polk, JP Morgan, BofA Securities, Wedbush, R. Seelaus & Co,
     12/4/20    Kaslow, Wise, Hyland, Ciccotelli, Collins,                                                                     Legal Due Diligence
                                                             Piper Sandler, Credit Suisse, JMP Securities, Zelman Associates
                Velamoor, Ko
                Addas, Willingham, Kobylko, Stepanian,       Home Point, Davis Polk, JP Morgan, BofA Securities, Wedbush, R.
     12/9/20    Kaslow, Wise, Hyland, Ciccotelli, Collins,   Seelaus & Co, Piper Sandler, Credit Suisse, JMP Securities, Zelman   Business Due Diligence
                Velamoor, Ko                                 Associates, Goldman Sachs, UBS, Morgan Stanley,
                                                             Home Point, Stone Point, Davis Polk, Simpson Thacher & Bartlett,
                Addas, Willingham, Kobylko, Stepanian,
                                                             BDO, ICR, Wells Fargo, JP Morgan, BofA Securities, Wedbush, R.
     12/9/20    Kaslow, Wise, Hyland, Ciccotelli, Collins,                                                                        Auditor Due Diligence
                                                             Seelaus & Co, Piper Sandler, Credit Suisse, JMP Securities, Zelman
                Velamoor, Ko
                                                             Associates
     12/10/20   Kobylko, Stepanian, Kaslow                   Davis Polk, BofA Securities                                          Legal Due Diligence
                                                             Home Point, Stone Point, Davis Polk, Simpson Thacher & Bartlett,
                Addas, Willingham, Kobylko, Stepanian,
                                                             BDO, ICR, Wells Fargo, JP Morgan, BofA Securities, Wedbush, R.
     12/11/20   Kaslow, Wise, Hyland, Ciccotelli, Collins,                                                                        Bring-down Due Diligence
                                                             Seelaus & Co, Piper Sandler, Credit Suisse, JMP Securities, Zelman
                Velamoor, Ko
                                                             Associates
                                                             Home Point, Stone Point, Davis Polk, Simpson Thacher & Bartlett,
                Addas, Willingham, Kobylko, Stepanian,
                                                             BDO, ICR, Wells Fargo, JP Morgan, BofA Securities, Wedbush, R.
     12/23/20   Kaslow, Wise, Hyland, Ciccotelli, Collins,                                                                        Bring-down Due Diligence
                                                             Seelaus & Co, Piper Sandler, Credit Suisse, JMP Securities, Zelman
                Velamoor, Ko
                                                             Associates
                                                             Home Point, Stone Point, DavisPolk, Simpson Thacher& Bartlett,
                Addas, Willingham, Kobylko, Stepanian,       DBO, ICR, Wells Fargo, JP Morgan, BofA Securities, Wedbush, R.
      1/7/21                                                                                                                      Senior Notes Offering Business Due Diligence
                Kaslow                                       Seelaus& Co, Piper Sandler, Credit Suisse, JMP Securities, Zelman
                                                             Associates
                                                             Home Point, Stone Point, Davis Polk, Simpson Thacher & Bartlett,
                Addas, Willingham, Kobylko, Stepanian,
                                                             BDO, ICR, Wells Fargo, JP Morgan, BofA Securities, Wedbush, R.
      1/8/21    Kaslow, Wise, Hyland, Ciccotelli, Collins,                                                                        Bring-down Due Diligence
                                                             Seelaus & Co, Piper Sandler, Credit Suisse, JMP Securities, Zelman
                Velamoor, Ko
                                                             Associates
                                                             Home Point, Stone Point, DavisPolk, Simpson Thacher& Bartlett,
                Addas, Willingham, Kobylko, Stepanian,       DBO, ICR, Wells Fargo, JP Morgan, BofA Securities, Wedbush, R.
     1/12/21                                                                                                                      Pre-Launch Due Diligence (HY Offering)
                Kaslow                                       Seelaus& Co, Piper Sandler, Credit Suisse, JMP Securities, Zelman
                                                             Associates
                                                             Home Point, Stone Point, DavisPolk, Simpson Thacher& Bartlett,
                Addas, Willingham, Kobylko, Stepanian,       DBO, ICR, Wells Fargo, JP Morgan, BofA Securities, Wedbush, R.
     1/13/21                                                                                                                      Bring-down Due Diligence (HY Offering)
                Kaslow                                       Seelaus& Co, Piper Sandler, Credit Suisse, JMP Securities, Zelman
                                                             Associates
                                                             Home Point, Stone Point, DavisPolk, Simpson Thacher& Bartlett,
                Addas, Willingham, Kobylko, Stepanian,       DBO, ICR, Wells Fargo, JP Morgan, BofA Securities, Wedbush, R.
     1/19/21                                                                                                                      Pre-Closing Due Diligence (HY Offering)
                Kaslow                                       Seelaus& Co, Piper Sandler, Credit Suisse, JMP Securities, Zelman
                                                             Associates

12
You can also read