+ All Categories
Home > Documents > Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell...

Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell...

Date post: 14-Jul-2020
Category:
Upload: others
View: 0 times
Download: 0 times
Share this document with a friend
35
John M. White, (949) 720-7115 [email protected] Sales (800) 933-6830, Trading (800) 933-6820 INDUSTRY NOTE | EQUITY RESEARCH | February 10, 2020 Resources E&P Update-Relative Value Tables On February 7 Reuters reported Russia said on Friday it needed more time to decide whether to join any additional oil output cuts by OPEC, saying U.S. crude production growth would slow and global demand remained solid. Energy Minister Alexander Novak was speaking as OPEC pushes Moscow to make a decision on whether to cut output more in response to the coronavirus outbreak that has hit the global economy. A technical panel that advises OPEC and its allies, proposed on Thursday a provisional cut of 600,000 b/d, three sources told Reuters. Producers in OPEC+ are scheduled to meet in Vienna on March 5-6, although the meeting could be brought forward depending on how the coronavirus outbreak affects oil prices. Novak said Moscow needed more time to assess the situation, stopping short of giving a clear Russian position on the proposal. Oil prices have come under pressure recently in the absence of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when asked about Moscow's position. "Russia needs a few days for market analysis." On February 5 Reuters reported short-term sales of crude oil and liquefied natural gas into China almost ground to a halt this week as the corona virus slows economic activity and cuts demand and buyers ponder legal action to avoid having to honor purchase agreements, trade sources said. Typically, trade would have revived after the Lunar New Year holiday at the end of January, but China has extended the break into February to try to contain the fast-spreading corona virus. As a result, commodity supply chains have been disrupted with shipments canceled or delayed and stocks piling up, especially as mild weather had already slowed heating fuel demand. Spot crude trade into Shandong, home to independent refiners that account for a fifth of China's imports, is at a halt, three traders said, speaking on condition of anonymity. "We managed to sell some cargoes even for April arrival (before Chinese New Year) but this week everything stopped," a Singapore-based trader said. Sellers were reluctant to offer cargoes for sale because of concern the buyer might declare force majeure on previous deals, traders said. Companies invoke force majeure when they cannot meet their contractual obligations because of circumstances beyond their control. In the liquefied natural gas (LNG) market, some Chinese buyers said they were considering invoking the force majeure clause on imports, although some producers said they had not received any such notices. Reason for Report: Industry Update Roth Covered Companies Mentioned in this Report: AMPY $5.41 Buy CHAP $0.96 Buy CPE $3.01 Buy EPM $5.00 Buy ESTE $4.51 Buy FANG $74.24 Buy GDP $6.35 Buy LONE $1.61 Buy REI $2.11 Buy TALO $18.64 Buy WTI $4.06 Buy Stock prices are as of previous day's close, if not otherwise specified Important Disclosures & Regulation AC Certification(s) are located on page 35 to 35 of this report. Roth Capital Partners, LLC | 888 San Clemente Drive | Newport Beach CA 92660 | 949 720 5700 | Member FINRA/SIPC
Transcript
Page 1: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

John M. White, (949) [email protected]

Sales (800) 933-6830, Trading (800) 933-6820

INDUSTRY NOTE | EQUITY RESEARCH | February 10, 2020

ResourcesE&P Update-Relative Value Tables

On February 7 Reuters reported Russia said on Friday it needed more time to decide whether tojoin any additional oil output cuts by OPEC, saying U.S. crude production growth would slow andglobal demand remained solid. Energy Minister Alexander Novak was speaking as OPEC pushesMoscow to make a decision on whether to cut output more in response to the coronavirus outbreakthat has hit the global economy. A technical panel that advises OPEC and its allies, proposedon Thursday a provisional cut of 600,000 b/d, three sources told Reuters. Producers in OPEC+are scheduled to meet in Vienna on March 5-6, although the meeting could be brought forwarddepending on how the coronavirus outbreak affects oil prices.

Novak said Moscow needed more time to assess the situation, stopping short of giving a clearRussian position on the proposal. Oil prices have come under pressure recently in the absenceof a Russian response to calls for more output cuts. "I can't tell you about my position right now,maybe we will say it next week," Novak said when asked about Moscow's position. "Russia needsa few days for market analysis."

On February 5 Reuters reported short-term sales of crude oil and liquefied natural gas into Chinaalmost ground to a halt this week as the corona virus slows economic activity and cuts demandand buyers ponder legal action to avoid having to honor purchase agreements, trade sourcessaid. Typically, trade would have revived after the Lunar New Year holiday at the end of January,but China has extended the break into February to try to contain the fast-spreading corona virus.As a result, commodity supply chains have been disrupted with shipments canceled or delayedand stocks piling up, especially as mild weather had already slowed heating fuel demand.

Spot crude trade into Shandong, home to independent refiners that account for a fifth of China'simports, is at a halt, three traders said, speaking on condition of anonymity. "We managed to sellsome cargoes even for April arrival (before Chinese New Year) but this week everything stopped,"a Singapore-based trader said. Sellers were reluctant to offer cargoes for sale because of concernthe buyer might declare force majeure on previous deals, traders said. Companies invoke forcemajeure when they cannot meet their contractual obligations because of circumstances beyondtheir control. In the liquefied natural gas (LNG) market, some Chinese buyers said they wereconsidering invoking the force majeure clause on imports, although some producers said they hadnot received any such notices.

Reason for Report:Industry Update

Roth Covered CompaniesMentioned in this Report:AMPY $5.41 BuyCHAP $0.96 BuyCPE $3.01 BuyEPM $5.00 BuyESTE $4.51 BuyFANG $74.24 BuyGDP $6.35 BuyLONE $1.61 BuyREI $2.11 BuyTALO $18.64 BuyWTI $4.06 BuyStock prices are as of previous day'sclose, if not otherwise specified

Important Disclosures & Regulation AC Certification(s) are located on page 35 to 35 of this report.Roth Capital Partners, LLC | 888 San Clemente Drive | Newport Beach CA 92660 | 949 720 5700 | Member FINRA/SIPC

Page 2: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Selected ROTH E&P Coverage: Relative Performance versus the XOP

Page 2 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 3: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Selected ROTH E&P Coverage-Relative Valuation

Page 3 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 4: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Selected ROTH E&P Coverage-Relative Valuation

1. June fiscal year end.

Estimated

Enterprise Market EV/ Price/ 2020 % EV/ Price/ Short Short

Value (EV) Capitalization 2019 EBITDA CFPS Dividend Above/Below EBITDA CFPS EV/ Interest Interest

Company Symbol Price ($MM) ($MM) Debt/EBITDA 2019E 2019E Yield 52 Week High 2020E 2020E Flowing BOE per day (M shares) %

Amplify Energy Corp. AMPY-Buy 5.41 484 213 2.4x 3.9x 2.1x 14.8% -59% 4.1x 2.0x $15,304 1,181 3%

Callon Petroleum CPE-Buy 3.01 2,373 1,194 2.4x 1.8x 1.0x 0.0% -65% 1.7x 0.9x $21,232 78,767 20%

Chaparral Energy, Inc. CHAP-Buy 0.96 424 45 2.6x 2.6x 0.3x 0.0% -88% 2.6x 0.3x $13,586 2,102 5%

Diamondback Energy FANG-Buy 74.24 18,011 11,911 1.3x 4.8x 3.3x 1.1% -35% 4.4x 3.0x $55,871 7,714 5%

Earthstone Energy ESTE-Buy 4.51 395 291 1.0x 2.4x 1.8x 0.0% -43% 2.3x 1.9x $25,605 1,488 2%

Evolution Petroleum (1) EPM-Buy 5.00 133 165 NA 7.3x 10.6x 8.0% -38% NA NA $62,262 993 3%

Goodrich Petroleum GDP-Buy 6.35 148 70 1.3x 1.9x 1.2x 0.0% -58% 1.7x 1.0x $5,734 249 2%

Lonestar Resources LONE-Buy 1.61 536 40 3.7x 3.5x 0.5x 0.0% -70% 3.2x 0.6x $30,328 336 1%

Ring Energy REI-Buy 2.11 502 143 3.3x 4.0x 1.3x 0.0% -68% 3.2x 1.2x $44,844 11,849 17%

Talos Energy TALO-Buy 18.64 1,657 1,010 NA 2.2x 1.8x 0.0% -41% 2.3x 1.7x $24,015 2,360 4%

W&T Offshore, Inc. WTI-Buy 4.06 1,248 571 2.2x 4.3x 2.6x 0.0% -43% 4.7x 2.7x $22,788 7,823 6%

Mean 2,356 1,423 2.2x 3.5x 2.4x 2.2% -55% 3.0x 1.5x $29,234 10,442 6%

Median 502 213 2.4x 3.5x 1.8x 0.0% -58% 2.9x 1.4x $24,015 2,102 4%

Maximum 18,011 11,911 3.7x 7.3x 10.6x 14.8% -35% 4.7x 3.0x $62,262 78,767 20%

Minimum 133 40 1.0x 1.8x 0.3x 0.0% -88% 1.7x 0.3x $5,734 249 1%

ROTH U.S. Exploration and Production - Relative Value Analysis

2020 2021

Page 4 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 5: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Super E&Ps-Relative Performance versus the XOP

Page 5 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 6: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Super E&P Companies-Relative Valuation

Page 6 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 7: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Super E&P Companies-Relative Valuation

Super E&Ps Estimated

Enterprise Market EV/ Price/ 2020 % EV/ Price/ Short Short

Value (EV) Capitalization 2019 EBITDA CFPS Dividend Above/Below EBITDA CFPS EV/ Interest Interest

Company Symbol Price ($MM) ($MM) Debt/EBITDA 2019E 2019E Yield 52 Week High 2020E 2020E Flowing BOE per day (M shares) %

Apache APA-NC 28.11 20,925 10,570 2.2x 5.4x 3.7x 3.6% -26% 5.5x 3.7x $44,807 27,172 7%

Chesapeake Energy CHK-NC 0.51 12,017 1,001 4.2x 5.3x 0.7x 0.0% -86% 5.5x 0.7x $28,506 240,529 12%

Concho Resources CXO-NC 79.09 20,320 15,899 1.2x 6.1x 4.9x 0.6% -36% 5.7x 4.5x $59,462 8,128 4%

Continental Resources CLR-NC 26.86 15,874 9,976 1.5x 4.4x 3.0x 0.7% -48% 4.2x 2.7x $42,354 4,648 1%

Devon DVN-NC 22.97 11,743 8,823 1.2x 4.7x 3.8x 1.6% -35% 4.4x 3.5x $32,295 15,857 4%

EOG EOG-NC 74.35 46,848 43,254 0.5x 5.4x 5.1x 1.8% -31% 4.8x 4.6x $50,666 10,715 2%

HESS HES-NC 55.45 23,705 16,896 2.4x 8.1x 6.6x 1.9% -25% 7.4x 6.2x $68,223 12,246 4%

Marathon Oil MRO-NC 11.68 13,623 9,343 1.5x 4.1x 3.1x 1.7% -38% 4.0x 2.9x $31,649 26,851 3%

Noble Energy NBL-NC 20.05 17,793 9,590 2.4x 5.8x 3.6x 2.4% -29% 5.0x 2.9x $42,060 20,856 4%

Occidental Petroleum OXY-NC 41.89 94,882 37,421 3.4x 7.8x 4.1x 7.6% -39% 7.4x 3.7x $70,293 27,917 2%

Pioneer Natural PXD-NC 137.82 24,529 22,829 0.5x 6.0x 5.8x 1.2% -23% 5.5x 5.3x $64,317 3,890 2%

Mean 27,478 16,873 1.9x 5.7x 4.0x 2.1% -38% 5.4x 3.7x $48,603 36,255 4%

Median 20,320 10,570 1.5x 5.4x 3.8x 1.7% -35% 5.5x 3.7x $44,807 15,857 4%

Maximum 94,882 43,254 4.2x 8.1x 6.6x 7.6% -23% 7.4x 6.2x $70,293 240,529 12%

Minimum 11,743 1,001 0.5x 4.1x 0.7x 0.0% -86% 4.0x 0.7x $28,506 3,890 1%

2020 2021

Page 7 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 8: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Large Cap Oil Weighted-Relative Performance versus the XOP

Page 8 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 9: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Large Cap Oil Weighted-Relative Valuation

Page 9 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 10: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Large Cap Oil Weighted-Relative Valuation

Large Cap-Oil weighted Estimated

Enterprise Market EV/ Price/ 2020 % EV/ Price/ Short Short

Value (EV) Capitalization 2019 EBITDA CFPS Dividend Above/Below EBITDA CFPS EV/ Interest Interest

Company Symbol Price ($MM) ($MM) Debt/EBITDA 2019E 2019E Yield 52 Week High 2020E 2020E Flowing BOE per day (M shares) %

California Resources Corp. CRC-NC 6.92 6,205 340 NA 6.1x 0.7x 0.0% -77% 7.7x NA $47,727 14,921 30%

Diamondback Energy FANG-Buy 74.24 18,011 11,911 1.3x 4.8x 3.3x 1.1% -35% 4.4x 3.0x $55,871 7,714 5%

Magnolia Oil & Gas MGY-NC 10.15 3,869 2,630 0.5x 5.2x 3.6x 0.0% -28% 4.9x 3.4x $52,684 17,775 7%

Oasis Petroleum OAS-NC 2.37 3,743 762 3.1x 4.1x 1.1x 0.0% NA 3.9x 1.1x $43,004 69,539 22%

Parsley Energy PE-NC 17.02 8,352 5,390 1.2x 3.8x 3.3x 1.1% -23% 3.4x 2.9x $40,840 12,819 4%

SM Energy SM-NC 9.36 3,792 1,056 2.7x 3.6x 1.2x 1.1% -53% 3.4x 1.1x $27,685 13,133 12%

Whiting Petroleum WLL-NC 4.10 3,258 374 2.8x 3.2x 0.5x 0.0% -87% 3.1x 0.5x $26,173 31,269 34%

Mean 6,747 3,209 1.9x 4.4x 1.9x 0.5% -50% 4.4x 2.0x $41,998 23,881 16%

Median 3,869 1,056 2.0x 4.1x 1.2x 0.0% -44% 3.9x 2.0x $43,004 14,921 12%

Maximum 18,011 11,911 3.1x 6.1x 3.6x 1.1% -23% 7.7x 3.4x $55,871 69,539 34%

Minimum 3,258 340 0.5x 3.2x 0.5x 0.0% -87% 3.1x 0.5x $26,173 7,714 4%

2020 2021

Page 10 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 11: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Large Cap Natural Gas Weighted-Relative Performance versus the XOP

Page 11 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 12: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Large Cap Natural Gas Weighted-Relative Valuation

Page 12 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 13: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Large Cap Natural Gas Weighted-Relative Valuation

Large Cap-Natural gas weighted Estimated

Enterprise Market EV/ Price/ 2020 % EV/ Price/ Short Short

Value (EV) Capitalization 2019 EBITDA CFPS Dividend Above/Below EBITDA CFPS EV/ Interest Interest

Company Symbol Price ($MM) ($MM) Debt/EBITDA 2019E 2019E Yield 52 Week High 2020E 2020E Flowing BOE per day (M shares) %

Antero Resources AR-NC 1.75 4,239 532 3.2x 3.6x 0.5x 0.0% -83% 3.2x 0.6x $7,243 37,504 12%

Cabot Oil and Gas COG-NC 14.64 7,109 5,972 1.1x 7.1x 6.5x 2.8% -47% 5.9x 5.2x $17,630 30,433 7%

Cimarex Energy Co. XEC-NC 43.06 6,454 4,384 1.3x 3.9x 2.8x 1.8% -44% 3.6x 2.5x $22,945 4,737 5%

Gulfport Energy GPOR-NC 1.36 2,284 217 3.2x 3.5x 0.4x 0.0% -84% 3.5x 0.4x $10,189 31,245 20%

Southw estern Energy SWN-NC 1.66 3,141 899 3.2x 3.9x 1.3x 0.0% -66% 3.7x 1.1x $8,423 142,613 26%

Range Resources RRC-NC 3.20 3,938 805 4.2x 5.2x 1.4x 0.9% -73% 5.0x 1.2x $10,253 76,924 31%

Mean 4,528 2,135 2.7x 4.5x 2.1x 0.9% -66% 4.1x 1.8x $12,780 53,909 17%

Median 4,089 852 3.2x 3.9x 1.3x 0.5% -69% 3.6x 1.2x $10,221 34,374 16%

Maximum 7,109 5,972 4.2x 7.1x 6.5x 2.8% -44% 5.9x 5.2x $22,945 142,613 31%

Minimum 2,284 217 1.1x 3.5x 0.4x 0.0% -84% 3.2x 0.4x $7,243 4,737 5%

2020 2021

Page 13 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 14: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Mid-Cap Oil Weighted-Relative Performance versus the XOP

Page 14 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 15: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Mid-Cap Oil Weighted-Relative Valuation

Page 15 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 16: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Mid-Cap Oil Weighted-Relative Valuation

Mid-Cap-Oil weighted Estimated

Enterprise Market EV/ Price/ 2020 % EV/ Price/ Short Short

Value (EV) Capitalization 2019 EBITDA CFPS Dividend Above/Below EBITDA CFPS EV/ Interest Interest

Company Symbol Price ($MM) ($MM) Debt/EBITDA 2019E 2019E Yield 52 Week High 2020E 2020E Flowing BOE per day (M shares) %

Callon Petroleum CPE-Buy 3.01 2,373 1,194 2.4x 1.8x 1.0x 0.0% -65% 1.7x 0.9x $21,232 78,767 20%

Centennial Resource Development CDEV-NC 2.97 1,827 822 1.9x 2.8x 1.4x 0.0% -78% 2.5x 1.3x $23,698 16,344 6%

Laredo Petroleum Inc LPI-NC 1.70 1,351 403 2.1x 2.3x 0.8x 0.0% -57% 2.2x 0.8x $16,365 38,173 16%

Matador Resources MTDR -NC 13.66 3,210 1,593 2.4x 4.5x 2.6x 0.0% -39% 3.6x 2.0x $43,503 24,963 21%

PDC Energy PDCE-NC 22.17 3,519 2,251 1.4x 2.4x 1.6x 0.0% -53% 2.2x 1.4x $16,902 12,445 12%

Mean 2,456 1,253 2.0x 2.8x 1.5x 0.0% -58% 2.4x 1.3x $24,340 34,138 15%

Median 2,373 1,194 2.1x 2.4x 1.4x 0.0% -57% 2.2x 1.3x $21,232 24,963 16%

Maximum 3,519 2,251 2.4x 4.5x 2.6x 0.0% -39% 3.6x 2.0x $43,503 78,767 21%

Minimum 1,351 403 1.4x 1.8x 0.8x 0.0% -78% 1.7x 0.8x $16,365 12,445 6%

2020 2021

Page 16 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 17: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Small Cap Oil Weighted-Relative Performance versus the XOP

Page 17 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 18: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Small Cap Oil Weighted-Relative Valuation

Page 18 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 19: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Small Cap Oil Weighted-Relative Valuation

1. June fiscal year end.

Small Cap-Oil weighted Estimated

Enterprise Market EV/ Price/ 2020 % EV/ Price/ Short Short

Value (EV) Capitalization 2019 EBITDA CFPS Dividend Above/Below EBITDA CFPS EV/ Interest Interest

Company Symbol Price ($MM) ($MM) Debt/EBITDA 2019E 2019E Yield 52 Week High 2020E 2020E Flowing BOE per day (M shares) %

Amplify Energy Corp. AMPY-Buy 5.41 484 213 NA 3.9x 2.1x 14.8% -59% 4.1x 2.0x $15,304 1,181 3%

Bonanza Creek Energy Resources BCEI-NC 19.05 465 393 0.6x 2.1x 1.8x 0.0% -29% 1.7x 1.4x $17,027 2,122 10%

Chaparral Energy, Inc. CHAP-Buy 0.96 424 45 2.6x 2.6x 0.3x 0.0% -88% 2.6x 0.3x $13,586 2,102 5%

Denbury Resources DNR-NC 0.99 3,010 501 3.5x 5.1x 1.1x 0.0% -63% 6.0x 1.4x $52,114 77,929 15%

Earthstone Energy ESTE-Buy 4.51 341 291 1.0x 2.1x 1.8x 0.0% -43% 2.0x 1.9x $22,069 1,488 2%

Evolution Petroleum (1) EPM-Buy 5.00 133 165 NA 7.7x 10.6x 0.0% -38% NA NA $62,262 993 3%

Lonestar Resources LONE-Buy 1.61 536 40 3.7x 3.5x 0.5x 0.0% -70% 3.2x 0.6x $30,328 336 1%

Northern Oil and Gas NOG-NC 1.66 1,812 674 1.8x 3.4x 1.5x 0.0% -44% 3.1x 1.4x $39,036 31,897 8%

Penn Virginia PVAC-NC 19.79 850 299 NA 2.3x 0.9x 0.0% -66% 2.5x 0.9x $28,829 1,418 9%

Ring Energy REI-Buy 2.11 502 143 NA 4.0x 1.3x 0.0% -68% 3.2x 1.2x $44,844 11,849 17%

Rosehill Resources ROSE-NC 0.91 744 40 1.6x 3.1x 0.2x 0.0% -83% 2.9x 0.2x $34,760 382 3%

Mean 846 255 2.1x 3.6x 2.0x 1.3% -59% 3.1x 1.1x $32,742 11,972 7%

Median 502 213 1.8x 3.4x 1.3x 0.0% -63% 3.0x 1.3x $30,328 1,488 5%

Maximum 3,010 674 3.7x 7.7x 10.6x 14.8% -29% 6.0x 2.0x $62,262 77,929 17%

Minimum 133 40 0.6x 2.1x 0.2x 0.0% -88% 1.7x 0.2x $13,586 336 1%

20212020

Page 19 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 20: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Permian Basin Weighted-Relative Performance versus the XOP

Page 20 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 21: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Permian Basin Weighted-Relative Valuation

Page 21 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 22: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Permian Basin Weighted-Relative Valuation

Permian Estimated

Enterprise Market EV/ Price/ 2020 % EV/ Price/ Short Short

Value (EV) Capitalization 2019 EBITDA CFPS Dividend Above/Below EBITDA CFPS EV/ Interest Interest

Company Symbol Price ($MM) ($MM) Debt/EBITDA 2019E 2019E Yield 52 Week High 2020E 2020E Flowing BOE per day (M shares) %

Callon Petroleum CPE-Buy 3.01 2,373 1,194 2.4x 1.8x 1.0x 0.0% -65% 1.7x 0.9x $21,232 78,767 20%

Concho Resources CXO-NC 79.09 20,320 15,899 1.2x 6.1x 4.9x 0.6% -36% 5.7x 4.5x $59,462 8,128 4%

Diamondback Energy FANG-Buy 74.24 18,011 11,911 1.3x 4.8x 3.3x 1.1% -35% 4.4x 3.0x $55,871 7,714 5%

Earthstone Energy ESTE-Buy 4.51 302 287 1.0x 1.8x 1.8x 0.0% -43% 1.7x 1.9x $19,553 1,488 2%

Laredo Petroleum Inc LPI-NC 1.70 1,351 403 2.1x 2.3x 0.8x 0.0% -57% 2.2x 0.8x $16,365 38,173 16%

Matador Resources MTDR -NC 13.66 3,210 1,593 2.4x 4.5x 2.6x 0.0% -39% 3.6x 2.0x $43,503 24,963 21%

Parsley Energy PE-NC 17.02 8,352 5,390 1.2x 3.8x 3.3x 1.1% -23% 3.4x 2.9x $40,840 12,819 4%

Pioneer Natural PXD-NC 137.82 24,529 22,829 0.5x 6.0x 5.8x 1.2% -23% 5.5x 5.3x $64,317 3,890 2%

Ring Energy REI-Buy 2.11 502 143 3.3x 4.0x 1.3x 0.0% -68% 3.2x 1.2x $44,844 11,849 17%

Rosehill Resources ROSE-NC 0.91 744 40 1.6x 3.1x 0.2x 0.0% -83% 2.9x 0.2x $34,760 382 3%

Mean 7,970 5,969 1.7x 3.8x 2.5x 0.4% -47% 3.4x 2.3x $40,075 18,817 9%

Median 2,792 1,394 1.4x 3.9x 2.2x 0.0% -41% 3.3x 1.9x $42,172 9,988 4%

Maximum 24,529 22,829 3.3x 6.1x 5.8x 1.2% -23% 5.7x 5.3x $64,317 78,767 21%

Minimum 302 40 0.5x 1.8x 0.2x 0.0% -83% 1.7x 0.2x $16,365 382 2%

2020 2021

Page 22 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 23: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Bakken Weighted-Relative Performance versus the XOP

Page 23 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 24: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Bakken Weighted-Relative Valuation

Page 24 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 25: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Bakken Weighted-Relative Valuation

Bakken Estimated

Enterprise Market EV/ Price/ 2020 % EV/ Price/ Short Short

Value (EV) Capitalization 2019 EBITDA CFPS Dividend Above/Below EBITDA CFPS EV/ Interest Interest

Company Symbol Price ($MM) ($MM) Debt/EBITDA 2019E 2019E Yield 52 Week High 2020E 2020E Flowing BOE per day (M shares) %

Continental Resources CLR-NC 26.86 15,874 9,976 1.5x 4.4x 3.0x 0.7% -48% 4.2x 2.7x $42,354 4,648 1%

Northern Oil and Gas NOG-NC 1.66 1,812 674 1.8x 3.4x 1.5x 0.0% -44% 3.1x 1.4x $39,036 31,897 8%

Oasis Petroleum OAS-NC 2.37 3,743 762 3.1x 4.1x 1.1x 0.0% NA 3.9x 1.1x $43,004 69,539 22%

Whiting Petroleum WLL-NC 4.10 3,258 374 2.8x 3.2x 0.5x 0.0% -87% 3.1x 0.5x $26,173 31,269 34%

Mean 6,172 2,946 2.3x 3.8x 1.5x 0.2% -60% 3.6x 1.4x $37,642 34,338 16%

Median 3,500 718 2.3x 3.8x 1.3x 0.0% -48% 3.5x 1.2x $40,695 31,583 15%

Maximum 15,874 9,976 3.1x 4.4x 3.0x 0.7% -44% 4.2x 2.7x $43,004 69,539 34%

Minimum 1,812 374 1.5x 3.2x 0.5x 0.0% -87% 3.1x 0.5x $26,173 4,648 1%

2020 2021

Page 25 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 26: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Eagle Ford Weighted-Relative Performance versus the XOP

Page 26 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 27: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Eagle Ford Weighted-Relative Valuation

Page 27 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 28: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Eagle Ford Weighted-Relative Valuation

Eagle Ford Estimated

Enterprise Market EV/ Price/ 2020 % EV/ Price/ Short Short

Value (EV) Capitalization 2019 EBITDA CFPS Dividend Above/Below EBITDA CFPS EV/ Interest Interest

Company Symbol Price ($MM) ($MM) Debt/EBITDA 2019E 2019E Yield 52 Week High 2020E 2020E Flowing BOE per day (M shares) %

Lonestar Resources LONE-Buy 1.61 536 40 3.7x 3.5x 0.5x 0.0% -70% 3.2x 0.6x $30,328 336 1%

Magnolia Oil & Gas MGY-NC 10.15 3,869 2,630 0.5x 5.2x 3.6x 0.0% -28% 4.9x 3.4x $52,684 17,775 7%

Penn Virginia PVAC-NC 19.79 850 299 NA 2.3x 0.9x 0.0% -66% 2.5x 0.9x $28,829 1,418 9%

SilverBow Resources SBOW-NC 4.77 529 56 NA 2.6x 0.3x 0.0% -80% 2.5x 0.3x $13,310 253 2%

Mean 1,446 756 2.1x 3.4x 1.3x 0.0% -61% 3.3x 1.3x $31,287 4,945 5%

Median 693 178 2.1x 3.1x 0.7x 0.0% -68% 2.9x 0.7x $29,578 877 5%

Maximum 3,869 2,630 3.7x 5.2x 3.6x 0.0% -28% 4.9x 3.4x $52,684 17,775 9%

Minimum 529 40 0.5x 2.3x 0.3x 0.0% -80% 2.5x 0.3x $13,310 253 1%

20212020

Page 28 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 29: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Marcellus/Utica Weighted-Relative Performance versus the XOP

Page 29 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 30: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Marcellus/Utica Weighted-Relative Valuation

Page 30 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 31: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Marcellus/Utica Weighted-Relative Valuation

Marcellus / Utica Estimated

Enterprise Market EV/ Price/ 2020 % EV/ Price/ Short Short

Value (EV) Capitalization 2019 EBITDA CFPS Dividend Above/Below EBITDA CFPS EV/ Interest Interest

Company Symbol Price ($MM) ($MM) Debt/EBITDA 2019E 2019E Yield 52 Week High 2020E 2020E Flowing BOE per day (M shares) %

Antero Resources AR-NC 1.75 4,239 532 3.2x 3.6x 0.5x 0.0% -83% 3.2x 0.6x $7,243 37,504 12%

Cabot Oil and Gas COG-NC 14.64 7,109 5,972 1.1x 7.1x 6.5x 2.8% -47% 5.9x 5.2x $17,630 30,433 7%

Gulfport Energy GPOR-NC 1.36 2,284 217 3.2x 3.5x 0.4x 0.0% -84% 3.5x 0.4x $10,189 31,245 20%

Range Resources RRC-NC 3.20 3,938 805 4.2x 5.2x 1.4x 0.9% -73% 5.0x 1.2x $10,253 76,924 31%

Southw estern Energy SWN-NC 1.66 3,141 899 3.2x 3.9x 1.3x 0.0% -66% 3.7x 1.1x $8,423 142,613 26%

Mean 4,142 1,685 3.0x 4.6x 2.0x 0.8% -70% 4.3x 1.7x $10,747 63,744 19%

Median 3,938 805 3.2x 3.9x 1.3x 0.0% -73% 3.7x 1.1x $10,189 37,504 20%

Maximum 7,109 5,972 4.2x 7.1x 6.5x 2.8% -47% 5.9x 5.2x $17,630 142,613 31%

2020 2021

Page 31 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 32: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Offshore Weighted-Relative Performance versus the XOP

Page 32 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 33: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Offshore Weighted-Relative Valuation

Page 33 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 34: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

////////////////////////////////////////////////////////////////////////////////////////////////////////////

Offshore Weighted-Relative Valuation

Offshore E&P Estimated

Enterprise Market EV/ Price/ 2020 % EV/ Price/ Short Short

Value (EV) Capitalization 2019 EBITDA CFPS Dividend Above/Below EBITDA CFPS EV/ Interest Interest

Company Symbol Price ($MM) ($MM) Debt/EBITDA 2019E 2019E Yield 52 Week High 2020E 2020E Flowing BOE per day (M shares) %

Kosmos Energy Ltd. KOS-NC 5.32 4,039 2,136 2.0x 4.2x 3.5x 3.5% -30% 4.1x 2.8x $55,087 17,270 4%

Premier Oil plc PMOIF-NC 1.50 4,107 1,101 2.1x 4.0x 2.6x 0.0% -6% 3.8x 2.0x $54,111 NA NA

Tullow Oil plc TUWOY-NC 0.31 5,301 871 2.7x 4.6x 0.4x 4.4% -81% 4.8x 0.5x $65,175 NA NA

Talos Energy TALO-Buy 18.64 1,657 1,010 NA 2.2x 1.8x 0.0% -41% 2.3x 1.7x $24,015 2,360 4%

W&T Offshore, Inc. WTI-Buy 4.06 1,248 571 2.2x 4.3x 2.6x 0.0% -43% 4.7x 2.7x $22,788 7,823 6%

Mean 3,270 1,138 2.3x 3.8x 2.2x 1.6% -40% 3.9x 1.9x $44,235 9,151 5%

Median 4,039 1,010 2.2x 4.2x 2.6x 0.0% -41% 4.1x 2.0x $54,111 7,823 4%

Maximum 5,301 2,136 2.7x 4.6x 3.5x 4.4% -6% 4.8x 2.8x $65,175 17,270 6%

Minimum 1,248 571 2.0x 2.2x 0.4x 0.0% -81% 2.3x 0.5x $22,788 2,360 4%

2020 2021

Page 34 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020

Page 35: Resources - meetmax.com€¦ · of a Russian response to calls for more output cuts. "I can't tell you about my position right now, maybe we will say it next week," Novak said when

Regulation Analyst Certification ("Reg AC"): The research analyst primarily responsible for the content of this report certifiesthe following under Reg AC: I hereby certify that all views expressed in this report accurately reflect my personal views aboutthe subject company or companies and its or their securities. I also certify that no part of my compensation was, is or will be,directly or indirectly, related to the specific recommendations or views expressed in this report.

For important disclosure information regarding the companies in this summary report, please contact: The Director ofResearch at (800) 678-9147 or write to: ROTH Capital Partners, LLC, Attention: Director of Research, 888 San ClementeDrive, Newport Beach, CA 92660

Disclosures:ROTH makes a market in shares of Amplify Energy Corp., Chaparral Energy, Inc., Callon Petroleum Company, EvolutionPetroleum Corporation, Earthstone Energy, Inc., Diamondback Energy, Inc., Goodrich Petroleum Corp., Lonestar ResourcesUS Inc., Ring Energy, Inc., Talos Energy, Inc. and W&T Offshore, Inc. and as such, buys and sells from customers on aprincipal basis.

Shares of Chaparral Energy, Inc., Callon Petroleum Company, Lonestar Resources US Inc., Ring Energy, Inc. and W&TOffshore, Inc. may be subject to the Securities and Exchange Commission's Penny Stock Rules, which may set forth salespractice requirements for certain low-priced securities.

A Research Analyst and/or a member of the Analyst's household own(s) debt or equity securities of Goodrich PetroleumCorp. stock.

Each box on the Rating and Price Target History chart above represents a date on which an analyst made a change to arating or price target, except for the first box, which may only represent the first note written during the past three years.Distribution Ratings/IB Services shows the number of companies in each rating category from which Roth or an affiliatereceived compensation for investment banking services in the past 12 month.

Distribution of IB Services FirmwideIB Serv./Past 12 Mos.

as of 02/10/20Rating Count Percent Count PercentBuy [B] 271 78.55 154 56.83Neutral [N] 43 12.46 18 41.86Sell [S] 5 1.45 2 40.00Under Review [UR] 26 7.54 15 57.69

Our rating system attempts to incorporate industry, company and/or overall market risk and volatility. Consequently, at anygiven point in time, our investment rating on a stock and its implied price movement may not correspond to the stated 12-month price target.

Ratings System Definitions - ROTH employs a rating system based on the following:

Buy: A rating, which at the time it is instituted and or reiterated, that indicates an expectation of a total return of at least10% over the next 12 months.

Neutral: A rating, which at the time it is instituted and or reiterated, that indicates an expectation of a total return betweennegative 10% and 10% over the next 12 months.

Sell: A rating, which at the time it is instituted and or reiterated, that indicates an expectation that the price will depreciateby more than 10% over the next 12 months.

Under Review [UR]: A rating, which at the time it is instituted and or reiterated, indicates the temporary removal of theprior rating, price target and estimates for the security. Prior rating, price target and estimates should no longer be reliedupon for UR-rated securities.

Not Covered [NC]: ROTH does not publish research or have an opinion about this security.

ROTH Capital Partners, LLC expects to receive or intends to seek compensation for investment banking or other businessrelationships with the covered companies mentioned in this report in the next three months. The material, information andfacts discussed in this report other than the information regarding ROTH Capital Partners, LLC and its affiliates, are fromsources believed to be reliable, but are in no way guaranteed to be complete or accurate. This report should not be usedas a complete analysis of the company, industry or security discussed in the report. Additional information is available uponrequest. This is not, however, an offer or solicitation of the securities discussed. Any opinions or estimates in this report aresubject to change without notice. An investment in the stock may involve risks and uncertainties that could cause actualresults to differ materially from the forward-looking statements. Additionally, an investment in the stock may involve a highdegree of risk and may not be suitable for all investors. No part of this report may be reproduced in any form without theexpress written permission of ROTH. Copyright 2020. Member: FINRA/SIPC.

Page 35 of 35

EXPLORATION & PRODUCTION Industry Note - February 10, 2020


Recommended