GREY:MSTUF - Post by User
Post by
retiredcfon Jan 20, 2017 8:37am
134 Views
Post# 25732774
RBC
RBCThe $53 million break fee is what makes another offer at best, a low possibility.
And it goes without saying that the $21.42 figure will change daily with the exchange rate. GLTA
January 19, 2017
Milestone Apartments REIT
Starwood Capital Group makes all-cash offer at US $16.15/unit
First impression:
Sector: Real estate, REITS & Hospitalities
Top Pick
TSX: MST.UN
Price: CAD 19.66
All market data in CAD; all financial data in USD.
Through a “friendly” and directly-negotiated deal, MST has agreed to be acquired by Starwood Capital Group for US$16.15/unit, all cash. We do not rule-out a higher offer. But, we see this as a low probability.
Offer highlights:
-
Unitholders to receive US$16.15/unit cash, equating to ~C$21.42 based upon a C$/US$ exchange rate of $1.326.
-
Transaction is supported by MST’s Board and senior management which collectively own an effective 14% stake in the REIT.
-
The offer is subject to the approval of at least 66 2/3% of the votes cast by unitholders and requires approval from simple majority of the votes cast by unitholders other than those units owned by MST’s CEO and affiliated entities.
-
The offer is not subject to a financing condition.
-
The Acquisition Agreement provides for a US$53MM break fee payable
to Starwood in the event of a superior offer. The break fee equates to
3.6% of the equity value of the offer (US$1.48 billion).
-
An offer circular should be available within 2-3 weeks. The unitholder meeting should follow within 60 days thereafter and the transaction closing (subject to unitholder approvals) could therefore be an early Q2/17 event. Within the circular, we seek details relating to potential tax matters (e.g., potential for allocated recapture income, allocated capital
gains and any withholding tax implications).
-
MST expects to continue paying its monthly distributions (US$0.05/unit
per month) in the normal course through to closing.
Valuation metrics:
-
MST cites a transaction cap rate of 5.8% and average value per suite ~US $120,000, which compares to the Q3/16 fair-value cap rate of 6.3% and an implied average value of US$110,000 per suite. We will triangulate with our forecasts/valuation metrics in due course.
-
The US$16.15 offer price is an 8% premium over the Q3/16 IFRS BVPU of US$14.90; implying a portfolio premium of ~4% on gross asset value