2010 | 2011 | ||||||
Price: | 0.40 | EPS | $0.00 | $0.00 | |||
Shares Out. (in M): | 264 | P/E | 0.0x | 0.0x | |||
Market Cap (in $M): | 106 | P/FCF | 0.0x | 0.0x | |||
Net Debt (in $M): | 426 | EBIT | 0 | 0 | |||
TEV (in $M): | 532 | TEV/EBIT | 0.0x | 0.0x |
Sign up for free guest access to view investment idea with a 45 days delay.
INVESTMENT RISKS & CONCERNS
SELECTED OPERATING DATA 1
FYE December 31 |
2006 |
2007 |
2008 |
2009 |
YTD 9/30/10 |
Oil and gas reserves (net to Compton) (period end) (MMboe): |
|
||||
Proved developed |
92 |
93 |
79 |
64 |
n/a |
Total proved |
120 |
121 |
101 |
77 |
n/a |
Proved and probable |
203 |
218 |
172 |
126 |
n/a |
% natural gas |
81% |
86% |
89% |
88% |
84% |
Pretax reserve value (net to Compton) (forward pricing) (period end): |
|
||||
PV-10, 1P (C$mn) |
1,907 |
1,810 |
1,635 |
1,127 |
n/a |
PV-10, 2P (C$mn) |
2,845 |
2,919 |
2,569 |
1,695 |
n/a |
PV-0, 1P (C$mn) |
4,393 |
4,275 |
4,370 |
3,015 |
n/a |
PV-0, 2P (C$mn) |
7,633 |
8,075 |
7,355 |
4,855 |
n/a |
Net debt (C$mn) |
892 |
818 |
817 |
626 |
426 |
Shares outstanding (mn) |
129 |
129 |
126 |
264 |
264 |
PV-10, 1P (C$ per share) |
7.90 |
7.68 |
6.50 |
1.90 |
n/a |
PV-10, 2P (C$ per share) |
15.20 |
16.27 |
13.93 |
4.06 |
n/a |
PV-0, 1P (C$ per share) |
27.24 |
26.78 |
28.25 |
9.06 |
n/a |
PV-0, 2P (C$ per share) |
52.46 |
56.21 |
51.99 |
16.05 |
n/a |
change in proved dev. reserves 4 |
4% |
1% |
-15% |
-19% |
n/a |
change in total proved reserves 4 |
14% |
1% |
-16% |
-24% |
n/a |
change in production |
13% |
-6% |
-9% |
-27% |
-15% |
change in realized price 3 |
-14% |
-2% |
31% |
-50% |
19% |
change in revenue 2 |
-2% |
-3% |
22% |
-59% |
-4% |
Production ('000 boe per day) |
33.2 |
31.3 |
28.7 |
20.9 |
18.3 |
Revenue, post-royalties (C$mn) |
417 |
404 |
490 |
200 |
144 |
Selected items as % of revenue: |
|
|
|
||
EBIT |
44% |
43% |
8% |
14% |
-11% |
Net income |
31% |
32% |
-9% |
-4% |
-28% |
DD&A |
34% |
38% |
32% |
67% |
67% |
Capex |
118% |
97% |
66% |
27% |
18% |
Realized average sales prices: |
|
|
|||
Natural gas (C$ per Mcf) |
6.32 |
6.33 |
8.17 |
4.16 |
4.59 |
Total (C$ per boe) |
44.65 |
43.56 |
57.26 |
28.90 |
33.46 |
Profitability (C$ per boe): |
|
|
|
|
|
Field netback 6 |
28.17 |
26.99 |
34.26 |
18.35 |
18.83 |
Funds flow netback 7 |
21.53 |
18.84 |
25.49 |
7.15 |
7.79 |
Tang. equity / assets |
34% |
36% |
38% |
50% |
53% |
? shares out (avg) 8 |
2% |
1% |
0% |
23% |
110% |
1 In C$. cf=cubic feet; boe=barrels per oil equivalent; bls=barrels; B=billions; MM=millions; M=thousands. 2 Net of royalties. 3 Before impact of hedging.
4 Developed reserves are estimated proved reserves recoverable via existing wells. Proved reserves also include undeveloped reserves (to be recovered via new wells on undrilled acreage or via existing wells where capex is required).
5 After-tax. Computed using year-end prices and costs excluding corporate overhead expenses and interest expense, discounted at 10% per annum.
6 Liquids and gas sales, incl. realized hedging gains, less royalties, operating and transportation costs. 7 Field netback less administrative and interest costs.
8 On October 5, 2009, Compton raised net proceeds of $162 million by issuing 138 million units at $1.25 per unit. Each unit is comprised of one common share and one warrant exercisable at $1.55 per share through October 5, 2011.
OUR ESTIMATE OF THE EQUITY FAIR VALUE RANGE (view pdf version)
|
Conservative |
Base Case |
Aggressive |
Valuation methodology |
Conservative valuation of proved reserves only |
30% discount to enterprise valuation of peers based on 2P reserves 1 |
20% discount to pretax PV-10 at yearend 2009 2 |
Conservative case metrics: |
|
|
|
Proved reserves, net, 12/31/09 |
77 million boe |
|
|
Fair value "multiple" |
C$7 per boe |
|
|
Fair value of proved reserves |
C$540 million |
|
|
Base case metrics: |
|
|
|
2P reserves, net, 12/31/09 |
|
126 million boe |
|
EV "multiple" of select peers 1 |
|
C$13 per boe |
|
Implied EV based on peer "multiple" |
|
C$1.6 billion |
|
Valution impact of 30% discount 3 |
|
-C$0.5 billion |
|
Fair value |
|
C$1.1 billion |
|
Aggressive case metrics: |
|
|
|
Pretax PV-10, 2P reserves, net (forward pricing), 12/31/09 |
|
|
C$1.7 billion |
Valuation impact of 20% discount 4 |
|
|
-C$0.3 billion |
Fair value |
|
|
C$1.4 billion |
|
|
|
|
Assumed value of tax pools 5 |
C$0 |
C$0 |
implicit in use of pretax PV-10 |
Minus: Net debt, 9/30/2010 |
-C$430 million |
-C$430 million |
-C$430 million |
|
|
|
|
Estimated fair value of the equity of Compton |
C$110 million |
C$718 million |
C$926 million |
C$0.40 per share |
C$2.70 per share |
C$3.50 per share |
|
Implied price-to-tangible book value multiple |
.1x |
.8x |
1.0x |
Implied EV to 1P reserves net to Compton, 12/31/09 |
C$7 per boe |
C$15 per boe |
C$18 per boe |
Implied EV to 2P reserves net to Compton, 12/31/09 |
C$4 per boe |
C$9 per boe |
C$11 per boe |
LTM pre-capex cash flow to implied equity value 6 |
38% |
6% |
5% |
2009 pre-capex cash flow to implied equity value 6 |
41% |
6% |
5% |
2008 pre-capex cash flow to implied equity value 6 |
233% |
36% |
28% |
2007 pre-capex cash flow to implied equity value 6 |
183% |
28% |
22% |
Supplementary data: |
|
Tangible book value, 9/30/2010 |
C$898 million |
1P reserves, net, 12/31/2009 |
77 MMboe |
2P reserves, net, 12/31/2009 |
126 MMboe |
Cash flow, 2007 |
$201 million |
Cash flow, 2008 |
$256 million |
Cash flow, 2009 |
$45 million |
Cash flow, LTM 9/30/2010 |
$42 million |
Shares outstanding, 9/30/2010 |
264 million |
1 Peer valuation based on data for Celtic Exploration (Toronto: CLT; operates primarily in Alberta), Progress Energy Resources (Toronto: PRQ; focused on natural gas development in Western Canada), NuVista Energy (Toronto: NVA; based in Calgary, Alberta), Fairborne Energy (Toronto: FEL; based in Calgary, Alberta), and Birchcliff Energy (Toronto: BIR; based in Calgary, Alberta). Source: Compton Petroleum investor presentation dated November 17, 2010.
2 Pretax PV-10 based on proved and probable reserves and forward pricing for natural gas, as of 12/31/2009. PV-10 does not reflect asset dispositions during 2010; net debt does not reflect proceeds from those assets dispositions.
3 Assumed discount takes into account Compton's leveraged balance sheet.
4 Assumed discount takes into account continued weakness in natural gas prices.
5 The company disclosed "tax pools" of ~C$930 million in an investor presentation dated November 17, 2010.
6 The company defines cash flow as cash from operating activities adjusted for changes in working capital. Cash flow is a pre-capex, post-interest measure.
show sort by |
Are you sure you want to close this position COMPTON PETROLEUM CORP?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea COMPTON PETROLEUM CORP for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".