David W. Ingelson

 

 As the markets continue to drop (especially commodities) I felt it would be a good idea to take a look at the long-term performance of some of my favourite stocks to watch to identify potential bottoms and buying opportunities.

Swamped at work so no commentary for now – but worth a quick look.

TCK.A – 5 Year

 

SU – 5 Year

 

PWT – 5 Year

 

NVS – 3 Year

NVA - 5 Year 

 

G – 5 Year

CPG - 3 Year

 

CNQ – 5 Year

 

ARN – 3 Year

 

ABX – 5 Year

TD – 5 Year

 

In oil and gas acquisitions, one of the most commonly used metrics is dollars paid per flowing barrel. Comp tables also often use this metric to compare company valuations and identify where value may be for future acquisitions.

Once an acquisition is made, the price paid per flowing barrel for those properties are almost immediately reflected in the stock price of junior oil and gas companies operating in the same areas. This is especially true for some of the newer tight oil plays where well results are not necessarily available to the public or analysts, making it difficult to run DCF models and determine values for the production. In the case of a planned arrangement, which is usually the manner for acquiring junior oil and gas companies or assets, the acquiring party will likely receive access to well data in order to determine a price they’d be willing to pay for the assets.

The basic valuation calcuation for an acquistion is based on two main things: producing reserves and undeveloped land. Of course, facilities may also add value, but for this post let’s just focus on the production and undeveloped reserves side of the equation.

Production is valued based on the engineering value of the assets. This is basically the expected net present value of the producing well, accounting for future production declines and discounting all of  the future cash flows to a present value. I’ve heard that buyers are usually willing to pay 90-100% of the value of these assets. Of course there are a lot of variables involved in this calculation, including predicting production declines and commodity prices, but this production has little risk since the drilling has already been done and the well results are available. An acquiring company may see further value in such assets by applying EOR methods, or just lowering operating costs by consolidating production in the area. Assuming production of 1000 boepd valued at $75,000 per flowing barrel, that means the existing production may be worth in the neighbourhood of $75 MM.

Undeveloped land is also of value, but given that there is capital and risk involved in developing it, of course an acquirer is not willing to pay the full value. As an example, let’s say the seller has 20,000 acres of land of which 60% is prospective for drilling. This means the seller has around 19 sections of prospective lands (20,000 acres / 640 acres per section x 60%). Depending on the play and the commodity, the company may be able to drill anywhere between 1 and 16 wells per section. The basic principle behind downspacing (# of wells allowed on lands) is the government wants to ensure fields are efficiently depleted with as little environmental impact as possible and thus do not allow companies to over-drill lands. Fields that ‘communicate’ well through porous and permeable rock structures usually require fewer wells than fields where wells can only draw fluid from close to the bore hole. In any event, for our example let’s assume 8 wells per section, meaning the undeveloped lands hold around 152 potential drilling locations. Assuming the NPV of each well is $2 MM, this means the undeveloped lands could potentially be worth around $304 MM.

This would imply a total deal value of $379MM, or $379,000 per flowing boe ($75MM + $304MM / 1000 boepd). Of course, a company is not going to pay full value for undeveloped lands as it will take capital and time to drill and develop them, and there may be increased geologic risk. For this example, let’s assume the buyer and seller agree that the buyer will pay 30% for the undeveloped lands, making the total value of the deal $75 MM producing + $91MM undeveloped ($304MM x 30%) = $166 MM or $166,000 per flowing barrel.

Hopefully this basic tutorial helps you understand and recognize the potential value in undeveloped reserves, especially when monitoring juniors positioning themselves for takeover.

 

Anyone who regularly follows my blog knows that my primary focus is on oil and gas producers. This is for several reasons. Firstly, 43% of the World’s Oil and Gas companies list on the TSX. Secondly, both my Bachelor of Commerce and Masters of Science focused on oil and gas related studies. Finally, I have worked in the industry since 2005, both domestically and internationally, allowing me to better understand companies in the sector and recognize quality operations.

To enhance my analysis of oil and gas explorers and producers (E&Ps), I have researched the most common valuation methods for energy firms, and summarized them below.

There are three main methods for providing valuations: discounted cash flows, comparables, and ratio analysis. One of the problems with oil and gas company valuations is that much of their value may come from reserves, which may not be accounted for using methodologies common to other industries. As explained below, a main question becomes how a company will be able to turn reserves into production and why cash from operations is so important to do so.

Net Asset Value (NAV)

This is a time consuming calculation and is basically the discounted cash flow of all the company’s assets less net debt. The reason it’s difficult to calculate is that one needs to estimate production and commodity prices and discount that future production back to present values. This can mean developing well type curves (estimates of future well production due to natural declines) along with predicting future drilling activities, the effect of enhance oil recovery (EOR) programs, or other forms or workovers, and building a model to discount the expected  future production back to present values. You then must deduct operating costs, royalties, and cpaital costs to determine the net operating cash flow. I have built these models in the past and can confirm that they’re often time consuming and tricky to nail down. Analysts are also able to gain additional guidance on the input numbers and although this is often available to the public in some fashion, it takes a lot of time and energy to research and find this information as an individual investor. I therefore tend to rely on sell-side analyst reports for NAV calculations, but these can be difficult to access unless you have good contacts or access through work.

P/NAVPS

Once you have a NAV value, you can calculate the NAV per share and see how much of a price premium is being given to the stock. This may help you recognize undervalued / overvalued stocks, or at least help you focus on why certain companies are receiving price premiums while others are not. Strong growth, large dividends, strong management teams, or take-over prospects may all place a premium on a company’s share price and it becomes your job  to determine if the premium (or discount for negative prospects) is reasonable or if there is an opportunity available. 

Price to Cash Flow (P/CF)

This is simply share price / cash flow from operations (less exploration charges). It is often a better metric than earnings as it is less easily manipulated, since the effects depreciation, depletion, ammortization, deferred taxes and other non-cash factors are removed. This also helps compare foreign companies from the same industry, since accounting for depreciation can vary across jurisdictions. The only issue is that it can be misleading if a company is abnormally leveraged compared to peer companies.

Price to Cash Flow per Share (P/CFPS)

 The P/CF per share amount should be based on the weighted average number of outstanding shares (fully diluted is the most accurate). It may also be smart to use a 30 or 60 day average share price in order to limit price volatility.

EV/DACF

This is a key valuation metric as it is an after-tax value (important given how much tax impacts returns in the O&G industry) and is independent of capital structure (important given how much companies differ in structures). Companies which employ higher levels of debt show better cash flow per share numbers.

Enterprise Value (EV) is a simple calculation whereing you take the market cap of a company plus debt, minority interest and preferred shares, and minus total cash and cash equivalents. To better understand EV, think of it as a company’s takeover price. In the event of a takeover, the acquirer would have to take on a company’s debt, but would also take the acquiree’s cash. 

Debt Adjusted Cash Flow (DACF) is simply the cash flow from operations + financing costs (after-tax) + exploration expense (before tax) +/- working capital adjustment.

EV/BOED

This may also be called ‘price per flowing barrel’ and is simpley the EV / barrels of oil equivalent per day. Of course, this metric does not account for reserves. It may also be a poor indicator at times when natural gas and oil prices are nowhere near their energy equivalents of 5.8:1, which is what is used to determine BOE. Therefore, it’s important to consider a company’s energy mix when using this metric to compare companies.

EV/Reserves (or EV/1P, EV/2P, EV/3P) 

This metric should only be used to compare companies of similar standing. i.e. Operating in similar basins and with similar exploration / development / production portfolio/ This ratio is easy to calculate and does not require any estimates or assumptions, since companies are required to report reserves based on strict engineering principles. It is also useful to calculat the ration on 1P, 2P and 3P reserves to determine the likelihood of development. I tend to prefer 1P and 2P for my evaluations, given that possible reserves only have a 10% chance of being produced.

1P = Proved Reserves = P90 = 90% probability of being produced

2P = Proved + Probable Reserves (Probable = P50 = 50% probability of being produced)

3P = Proved + Probable + Possible Reserves (Possible = P10 = 10% probability of being produced)

EV/EBITDAX

EBITDAX stands for ‘earnings before interest, taxes, depreciation and amortization and exploration costs’. EBITDAX helps equallize successful efforts and full cost accounting, wherein successful efforts accounting immediately expenses dry hole costs and capitalizes successful efforts and the full cost method capitalizes all exploration whether successful or not. The calculations for both accounting methods are below.

EBITDAX (Full Cost Accounting) = Operating Income + Depreciation, Depletion and Amortization + Accretion of Asset Retirement Obligation + Deferred Taxes

EBITDAX ( Successful Efforts) = Operating Income + Depreciation, Depletion and Amortization + Exploration Expenses + Dry Hole, Abandonment and/or Impairement Expenses + Accretion of Asset Retirement Obligation + Deferred Taxes

This metric is beneficial as it is unaffected by a firm’s capital strucutre. For instance, if a company is highly leveraged, the P/CF ratio would be low, but the EV/EBITDAX ratio will make it appears average or rich. A low ratio indicates a company may be undervalued and is often used to identify takeover candidates. Another benefit of the metric is that it ignores the distorting effect of taxes in various jurisdictions, making it useful for transnational comparisons.

Recycle Ratio

This ratio is an important measure of profitability. The higher the ratio, the higher the profitability. To calculate, you simply divide the profit per barrel (netback) by the cost of discovering and extracting the barrel (F&D or finding and development). These costs often vary significantly depending on the jurisdiction in which they’re found (i.e. it’s often much cheaper to operate in third world countries than developed countries, but with more political or security risk) so it should used to compare firms operating in comparable regions.

Reserve Life Index

The RLI is simply the quantity of proved developed reserves divided by annual production to determine the depletion ratio. For example, if a company has 10 MM boe in reserves, and is producing 5k boed, their RLI is 10 MM / (365 x 5,000) = 5.47. The depletion rate would therefore be the inverse, or 18.25% per year.

Reserves Replacement Ratio:

This ratio measures the amount of proven reserves added to a company’s reserve base during a year compared to the quantity of reserves produced (=Reserves Added / Reserves Produced). For a company to grow (or stay in business, for that matter), it should be adding more proven reserves than it is producing. It is also important to look at how a company is adding its production and whether it is just purchasing new reserves or through organic means.

Organic Replacement Ratio:

Following the above, the organic replacement considers the qunaity of reserves added through exploration and development rather than acquistiions. To calculate the organic replacement ratio, one simply removes the
reserves added through acquisition. The calculation is therefore = (Reserves Added – Reserves Added through Acquisitions) / Reserves Produced.

Conclusion:

To conlcude, no single ratio can independently direct your investment decision, but when used together they can be a very useful tool for recognizing value in a company.

 

The WSX deal has gone through and I am now the proud owner of a few hundred CPG stocks along with my newly minted Raging River Exploration (RRX) and RRX warrants.

As I’ve posted before, CPG is a great company, but I do feel that it’s reaching overbought levels and these recent share prices are probably one of the reasons management has been making so many recent acquisitions using shares (WSX and REL to name two).

Analysts still have a great rating on CPG with targets in the $50 range, and I do think it’s a wonderful company – just not at the $45+ levels. That said, given I currently own the stock, I’d like to correctly time the exit of my position.

The last couple of days since the acquisition has gone through, CPG has dropped on low volumes. This may be due to people exiting their new found positions after the WSX deal, on the announcement of the RRX deal (doubtful as the deal appears accretive) and most likely, due to the strength in the rest of the market (CPG has been a relatively defensive stock in recent months).

 

From a technical perspective, CPG has broken down below its upward channel over the last couple of days. RSI is indicating the stock is oversold, and I expect support around $44. I will look for a bounce in this area, and then look for an exit. If there is continued strength in the macro market (questionable these days) then I see a $46-$47 exit quite possible. In the event the market does tumble, I would expect CPG to be relatively defensive again given its yield and historical defensive strength, making it a good hold in my portfolio at this time.

Happy Trading!

 

On February 14, 2012, Wild Stream Released their Information Circular regarding the Crescent Point Arrangement. I was traveling in Germany at the time so am just now getting around to this blog post.

 The basics of the arrangement are that Wild Stream Shareholders will transfer each of their Wild Stream Common Shares to Crescent Point and acquire in exchange:

  • 0.17 of a common share of Crescent Point with the understanding that should the arrangement close beyond March 31, 2012 – the share consideration shall increase to 0.17085 to account for the dividend.
  • 1 common share of Raging River Exploration Inc.
  • 0.2 of a Raging River purchase warrant. Each whole warrant allows the purchase of one (1) Raging River Share for a period of 30 days from the date of issue at the subscription price equal to the price of the Raging River Shares under the proposed private placement (announced to be $1.61).

Raging River will continue with Wild Stream’s approach to growth by acquiring, exploiting and exploring for light oil reserves in Western Canada. The primary assets to be transferred to Raging River pursuant to the Arrangement consist of Wild Stream’s current interest in the Dodsland assets in southwest Saskatchewan. Following the completion of the Arrangement, Raging River will have approximately 1,000 Boe/d of long life, oil weighted production and approximately 5,439 MBoe of proved plus probable reserves as evaluated by independent reserves evaluators effective January 2012.

This is all in-line with what had been previously announced, with the exception of the announcement that newCo will be called Raging River.

Given Crescent Point’s current trading price of $46 (close Feb. 27th), let’s break down the value of Wild Stream shares at present.

$46 x 0.17 Crescent Point Shares = $7.82 (+ $0.04 for March dividend) = $7.86

1 Raging River Share Expected NAV = $1.61

Total = $7.86 + $1.61 = $9.47

Wild Stream Trading Price (Feb. 27th) = $9.86

This leaves a gap of $0.39. I believe the expectation is that Raging River will begin trading at a premium to its valuation given management’s strong track record. This premium will need to be at least $0.325 per share, or 20%, within 30 days (considering the purchas warrants) in order to make the purchase of Wild Stream at these levels a value added proposition. I expect a 15-30% premium will be offered within the first week of trading, thus making the shares still worth a consideration, but not to the same degree as when I recommended this stock 6 weeks ago at the $9 price point.

I look forward to seeing how Raging River performs, and will be watching for their listing closely in the coming weeks, assuming Wild Stream’s March 14th shareholder vote goes well.

Disclaimer: All of the views expressed herein are the personal views of the author, and these views may be reflected in positions or transactions in his portfolio. Comments and opinions offered in this website are for information only.

They should not be considered as advice to purchase or to sell mentioned securities, and the author shall take no responsibility for losses that may occur. Data offered in this report is believed to be accurate, but is not guaranteed.

© 2012 TSXTrader.com