Baird Investment Banking Pitch Book
CASE STUDY: TALLGRASS SIMPLIFICATION
TRANSACTION OVERVIEW
■ Tallgrass Energy announced an agreement for Tallgrass Energy GP,
LP ("TEGP") to acquire Tallgrass Energy Partners ("TEP")
-
-
TEP public unitholders (¹) will receive 2.0 TEGP Class A shares for
each outstanding TEP common unit
Represents a 10% premium to TEP based on each security's 30-
day VWAP prior to the Feb. 7 restructuring announcement
TEGP announced a 33% increase in the quarterly distribution
Proposed transaction will result in no distribution cut to TEP
unitholders, and will be accretive to TEGP shareholders and TEP
unitholders
Pro forma entity will be taxed as a C-Corp
Taxable transaction to TEP public unitholders, who will own 62%
of the publicly-traded Class A shares of TGE
FEB. 7 RESTRUCTURING ANNOUNCEMENT
66
"Tallgrass is evaluating potential reorganization transactions that could,
among other things, streamline and simplify TEP and TEGP's
organizational structure, improve its equity cost of capital, improve its
debt cost of capital and facilitate financing of its current and future
growth opportunities."
KEY TEGP & TEP STATISTICS (at Feb. 7)
TEP
Current Yield
¹18-¹20 EBITDA CAGR
¹18-¹20 DPU CAGR
2018E Distribution Coverage
% of 2018E Cash Flow to IDRs
Net Debt / LTM EBITDA
TEGP
TEGP Current Yield
TEGP DPU '18 - ¹20 CAGR
Confidential
Premium to TEP:
Last close (2/06/18)
10-day VWAP (2/6/18)
30-day VWAP (2/6/18)
Implied transaction value (³);
Source: Tallgrass acquisition press release and presentation dated March 26, 2018.
(1) Excludes 25.6 million units owned by Tallgrass Equity, LLC.
(2) Current TEGP shareholders will own 58.1 MM shares (~21% interest). Current TEP unitholders will own 95.2 MM shares (-34% interest).
Adjusted for 65% of LP units acquired, 1.13% GP interest, assumed net debt of $2.1 billion and assumed noncontrolling interests of $69 million.
Consensus Wall Street estimates.
TRANSACTION METRICS (prior to Feb. 7 announcement)
Consideration per TEP unit
TEGP, last close (2/06/18)
Exchange ratio
Total consideration
$23.40
2.0x
$46.80
Price
$43.99
$44.86
$45.59
BAIRD
8.8%
2.8%
6.9%
1.2x
37%
3.0x
Project Bronco
6.3%
8.2%
% Premium
6.4%
4.3%
2.6%
$5,679
Page 9View entire presentation