Investor Presentation December 2019
Transaction Overview
VERTIV
SUMMARY OF PROPOSED TERMS OF TRANSACTION AND TIMING
Transaction
Structure
Valuation
GS Acquisition Holdings Corp ("GSAH") proposes to enter into a business combination with Vertiv Holdings, LLC through a reverse subsidiary
merger
Following the merger, GSAH will be renamed Vertiv Holdings Co
Expected to close after the receipt of shareholder approval and customary regulatory approvals (currently estimated to occur in the first quarter of
2020)
Transaction valued at a pro-forma enterprise value of approximately $5.3 billion (8.9x 2020E Adj. EBITDA of $595 million)1
Capital Structure
Change to
Shareholder
Ownership
Transaction expected to be funded through a combination of $705 million cash held in trust and $1.2 billion of PIPE proceeds
Pro-forma net leverage of ~3.6x based on 2019E Adj. EBITDA²
Expect to initiate annual dividend of $0.01 / share
In the transaction, existing Vertiv shareholders are expected to roll -75% of existing equity stake and will hold ~38% of the combined business at
closing
Public equity holders of GSAH are expected to own ~20% of the combined business at closing
PIPE Investors are expected to own ~37% of the combined business at closing³
Sponsors are expected to own ~5% of the combined business at closing
Sponsor shares will be subject to a 1 year equity lock-up, terminated only under certain conditions4
Note: Assumes no redemptions by public shareholders in connection with the transaction. Assuming max redemptions as per agreed terms would result in -4.25x pro-form a leverage based on 2019E adjusted EBITDA.
1 Reflects enterprise value at listing at valuation of $10.00 / share. Additional cash consideration to be paid to Vertiv over time pursuant to the TRA.
2 See "Non-GAAP Financial Measures" and "Additional Financial Information" beginning on slide 38 of the Appendix.
3 Includes the GSAH Founder Related PIPE Investors as described on Slide 4
4 On the earlier of one year after the completion of initial business combination and subsequent to initial business combination, if the last reported sale price of Class A common stock equals or exceeds $12.00 / share (as adjusted for stock splits, stock dividends, reorganizations,
recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing at least 150 days after our initial business combination, or the date following the completion of our initial business combination on which GSAH completes a liquidation, merger, stock
exchange, reorganization or other similar transaction that results in all of its public shareholders having the right to exchange their shares of Class A common stock for cash, securities or other property, and in the case of the private placement warrants and the respective shares of
Class A common stock underlying such warrants, 30 days after the completion of its initial business combination.
6View entire presentation