2012 | 2013 | ||||||
Price: | 16.67 | EPS | $0.40 | -$0.30 | |||
Shares Out. (in M): | 199 | P/E | 42.0x | NA | |||
Market Cap (in $M): | 3,317 | P/FCF | NA | NA | |||
Net Debt (in $M): | 950 | EBIT | 203 | 25 | |||
TEV (in $M): | 4,267 | TEV/EBIT | 21.0x | 171.0x |
Sign up for free guest access to view investment idea with a 45 days delay.
I am presenting WPX as a long idea, taking advantage of the typical spin-off dynamics we are all familiar with. This “new” company, and new equity, began regular trading on 1/3/12, after being spun off its parent company, Williams Cos (WMB). After the original plan of IPOing a portion of the company was shelved in favor of a 100% spin-off, WPX came to market with little fanfare – no underwriters had IPO fees incentivizing them to host a typically promotional roadshow, and the company started unofficial trading in the when-issued market on 12/12/11, closing that day at its LTD high of $19.25. Having to be discovered in a traditionally slow end of year period, without much institutional support, and against the tailwind of WMB holders likely to be net sellers rather than buyers since the beginning of the year, the WPX opportunity being offered in the market is unique. This exploration and production (E&P) company is now one of the cheapest of its kind, with a number of levers for growth, a conservative balance sheet, and arguably a free international option (Apco, see below) which one part of the market – those selling WPX - assume is worth very little, even though another part of the market – those buying Apco stock – believe is worth over $1.6bn to WPX.
As the company is released from the constriction of a pipelines/infrastructure-focused parent company, it will be free to develop its assets and exploit the opportunities inherent in its portfolio. Over time, the market should correct the valuation discrepancy*.
(* Of course, no matter how cheap an E&P trades, it is still driven by future oil and gas prices. One can choose to hedge out that risk via, e.g. shorting a basket of E&Ps, but regardless of one’s approach to risk management, one must be aware that “margin of safety” for a commodity company is often defined in relative terms.)
WPX is an E&P operator with three core areas onshore US, and an international operation with a focus on Argentina. It is the largest operator in the Piceance, with new (and growing) positions in the Bakken and the Marcellus.
Price: 16.67
Shares Out: 199mm
Market Cap: $3,317mm
Net Debt: $950mm
Enterprise Value: $4,267m
Piceance: Once considered a top-notch “resource” play (like the Barnett and later, Marcellus), this is the core of WPX dating back to the WMB acquisition of Barrett Resources in 2001. WPX is the top natural gas producer in Colorado, and the development of this asset is generally considered low-risk and predictable (as most resource plays are defined). The negative aspect of the Piceance is that it is mostly natural gas, but the decline in the commodity price has been offset to an extent by the strength in crude and resultant strength in NGL (natural gas liquids) prices, which have provided a margin uplift (Piceance reserves are “wet” gas as opposed to “dry” gas, which do not contain material NGLs). WPX’s scale in this region provides well cost advantages (they suggest 20+%). Over time, there may be upside in this play from horizontal drilling in the deeper Niobrara pay zone.
Bakken: WPX holds 3P reserves of 185mmBOE (1,110Bcfe), all acquired in one transaction in 2010. The company has added 2 rigs (to get to 5) and intends to add another rig in each of 2012 and 2013. This oil play is a key asset for the company to diversify away from natural gas and is still in its early stages of exploitation. WPX’s assets are in the core, in the southern part of Mountrail County, where the understanding of the reservoirs is fairly advanced.
Marcellus: Another resource play early in its exploitation history, the Marcellus is one of the fastest-growing gas basins in the US. WPX plans to add 2 rigs to its current 4 operating units, in 2012, which should help improve its cost/return profile. This basin is considered to have attractive rates of return even below $4 natural gas (where it is today), and the largest acreage position WPX holds is in the dry gas “sweet spot” of Susquehanna County.
Apco: WPX’s international exposure is held through Apco Oil and Gas (ticker: APAGF), of which they own 60%. Apco is a controlled company (i.e. sharing the same management team as WPX), and is active in the prospective Neuquen Basin in Central Argentina, as well as the Austral, San Jorge, and Acambuco basins in the country, in addition to assets in Colombia. Apco is self-financing, and generally does not have operating interests in its wells (meaning it is typically a JV equity partner with a non-operating interest). Without going into a long-winded discussion of the potential of Argentina, I would point to this presentation by Argentinean operator YPF, which lays out the potentially massive resource play currently being delineated:
YPF link: https://imagenes.repsol.com/es_en/TGB_tcm11-614890.pdf
The upside prize in Argentina is a similar shale oil and gas development potential as the US has just experienced. As one analyst stated in a report on small cap BOE.cn:
“The Vaca Muerta compares extremely favorably to international plays with greater thickness, porosity, and higher OGIP and EURs than elsewhere. With the Argentina government supporting higher prices up to ~$7 / mmcf for unconventional shale and tight gas plays, the economic conditions to prove-up and develop unconventional resources has now become much more favorable in-country.” – Caismir Capital, 10/3/11
WPX owns 20.3mm shares, or $1.615bn of value, in APAGF. The shares trade on average ~$2mm/day.
Financial Overview
Assumptions and Operating Statistics |
2009 |
2010 |
2011E |
2012E |
2013E |
|
|
|
|
|
|
||
|
|
|
|
|
||
Benchmark Prices |
|
|
|
|
|
|
Oil (WTI $/bbl) |
62.00 |
79.00 |
94.30 |
100.00 |
95.00 |
|
Gas (HH $/mmbtu) |
4.00 |
4.40 |
3.60 |
3.25 |
4.00 |
|
|
|
|
|
|
||
Production Volume |
|
|
|
|
|
|
Oil & Condensate (mbpd): |
7.7 |
7.9 |
14.0 |
20.0 |
26.4 |
|
Natural Gas (mmcf/d): |
1178.1 |
1126.7 |
1239.7 |
1369.1 |
1464.0 |
|
Total (mmcfe/d) |
1185.8 |
1134.6 |
1323.5 |
1489.4 |
1622.4 |
|
Total Production (BCF) |
446.8 |
428.6 |
483.1 |
545.1 |
592.2 |
|
Income Statement ($ million) |
2009 |
2010 |
2011E |
2012E |
2013E |
|
|
|
|
|
|
||
Revenues |
|
|
|
|
|
|
Oil and Gas sales |
2,168.0 |
2,225.0 |
2,584.9 |
2,656.9 |
2,973.4 |
|
Gas management net |
(39.0) |
(29.0) |
(33.0) |
(24.0) |
(30.0) |
|
Hedge ineffectiveness and gains/losses |
18.0 |
27.0 |
20.0 |
0.0 |
|
|
Other |
39.0 |
40.0 |
7.0 |
0.0 |
|
|
Total Revenues |
2,186.0 |
2,263.0 |
2,578.9 |
2,632.9 |
2,943.4 |
|
|
|
|
|
|
||
Expenses |
|
|
|
|
|
|
Lease and facility operating |
263.0 |
286.0 |
305.8 |
370.7 |
418.8 |
|
Gathering, processing and transportation |
273.0 |
326.0 |
520.1 |
545.1 |
592.2 |
|
Taxes other than income |
93.0 |
125.0 |
148.1 |
151.3 |
193.3 |
|
Exploration |
54.0 |
73.0 |
127.0 |
80.0 |
80.0 |
|
DD&A |
887.0 |
875.0 |
985.5 |
1,172.0 |
1,225.8 |
|
G&A |
251.0 |
253.0 |
282.1 |
288.9 |
296.1 |
|
Other/Non-recurring |
48.0 |
1,662.0 |
7.0 |
0.0 |
3.0 |
|
Total expenses |
1,869.0 |
3,600.0 |
2,375.5 |
2,608.0 |
2,809.1 |
|
|
|
|
|
|
||
Operating income |
317.0 |
(1,337.0) |
203.4 |
24.9 |
134.3 |
|
Interest expense (net of capitalized) |
(82.0) |
(108.0) |
(86.6) |
(115.0) |
(120.0) |
|
Investment income and other |
8.0 |
21.0 |
25.0 |
25.0 |
24.0 |
|
Income before income taxes |
243.0 |
(1,424.0) |
141.8 |
(65.1) |
38.3 |
|
Income tax provision |
94.0 |
(150.0) |
49.9 |
(24.1) |
14.3 |
|
Income from continuing operations |
149.0 |
(1,274.0) |
91.9 |
(41.0) |
23.9 |
|
Income from discontinued operations |
(7.0) |
(8.0) |
(11.0) |
0.0 |
0.0 |
|
Income attributable to noncontrolling interests |
6.0 |
8.0 |
11.0 |
14.0 |
16.0 |
|
Net income attributable to WPX Energy |
136.0 |
(1,290.0) |
69.9 |
(55.0) |
7.9 |
|
Eliminate non-recurring (gains)/losses |
0.0 |
(8.0) |
11.0 |
0.0 |
|
|
Adjusted net income |
136.0 |
(1,298.0) |
80.9 |
(55.0) |
7.9 |
|
|
|
|
|
|
||
Reported EPS - diluted |
|
|
0.35 |
(0.30) |
0.05 |
|
Adjusted EPS |
|
(6.52) |
0.40 |
(0.30) |
0.05 |
|
Avg shares outstanding -- basic |
197.0 |
197.0 |
197.0 |
197.0 |
197.0 |
|
Avg shares outstanding -- diluted |
199.0 |
199.0 |
199.0 |
199.0 |
199.0 |
|
Cash Flow |
2009 |
2010 |
2011E |
2012E |
2013E |
|
Net income |
142.0 |
(1,282.0) |
54.9 |
(55.0) |
7.9 |
|
DD&A |
894.0 |
882.0 |
986.5 |
1,172.0 |
1,225.8 |
|
Deferred income taxes |
106.0 |
(167.0) |
2.4 |
(15.6) |
9.3 |
|
Exploration and Dry Holes |
54 |
73 |
127.0 |
80.0 |
80.0 |
|
Other |
50.0 |
1,712.0 |
120.0 |
- |
0.00 |
|
Discretionary Cash Flow |
1,246.0 |
1,218.0 |
1,290.8 |
1,181.3 |
1,323.1 |
|
|
|
|
|
|
||
CFPS |
6.25 |
6.10 |
6.50 |
5.95 |
6.65 |
|
EBITDAX |
$1,316 |
$1,343 |
$1,425 |
$1,288 |
$1,448 |
|
|
|
|
|
|
||
Oil and gas capex |
(1,434.0) |
(1,856.0) |
(1,448.0) |
(1,500.0) |
(1,500.0) |
Management has provided the following guidance for 2012:
Adjusted segment profit (EBIT): $100-500
DD&A: 1,100-1,300
EBITDA: $1,200-1,800
Capex: $1,200-1,800
Production: 1,300-1,490 MMcfe/d
Comparables
To illustrate how cheap WPX is relative to peers – particularly on cash flow and reserves - it is helpful to compare them to a few large, gas-focused operators (UPL, QEP, ECA), as well as to a “cheap” but more-balanced E&P in PXD:
|
WPX |
|
UPL |
|
QEP |
|
ECA |
|
PXD |
|
Price |
16.67 |
29.67 |
30.84 |
18.70 |
95.01 |
|||||
Shares |
199 |
154 |
179 |
737 |
123 |
|||||
Market Cap |
3,317 |
4,577 |
5,505 |
13,789 |
11,646 |
|||||
Current Net Debt |
950 |
1,826 |
1,583 |
8,341 |
2,377 |
|||||
EV |
4,267 |
6,403 |
7,088 |
22,130 |
14,023 |
|||||
2012 EBITDA |
1,197 |
1,023 |
1,377 |
4,533 |
1,716 |
|||||
multiple |
3.6 |
6.3 |
5.1 |
4.9 |
8.2 |
|||||
2012 Consensus EPS |
0.10 |
2.59 |
1.66 |
0.60 |
3.82 |
|||||
multiple |
166.7 |
11.4 |
18.5 |
31.3 |
24.9 |
|||||
2013 Pre-interest CF |
1,226 |
1,048 |
1,633 |
4,601 |
2,361 |
|||||
multiple |
3.5 |
6.1 |
4.3 |
4.8 |
5.9 |
|||||
YE2010 1P Reserves |
4,473 |
4,392 |
3,031 |
13,853 |
6,065 |
|||||
% Natural Gas |
92% |
96% |
86% |
96% |
44% |
|||||
Multiple EV/MMcfe |
|
0.95 |
|
1.46 |
|
2.34 |
|
1.60 |
|
2.31 |
Another way to consider valuation is as a modified sum-of-parts; specifically, the company’s multiples look even lower when subtracting out the recent prices paid for the Bakken and Marcellus assets, as well as the public stake held in Apco. The key rationale for considering this approach is that the Bakken/Marcellus assets currently constitute only ~5% of the company’s reserves, partly due to the timing of the deals (2H 2010, with the majority closed on 12/21/10). Bakken production, through Q3 ‘11, tripled from the start of the year (6,400 Boe/d from 1,700 at YE2010), so one would reasonably expect to see a step-up in the YE2011 reserves. Apco is similar at ~6% of YE2010 reserves.
WPX EV: $4,267
Bakken: $949mm
Marcellus: $599mm + $164mm (disclosed) = $763mm
Apco: $79.58 x 20.301mm shares = $1,615mm
Adjusted EV: $940mm
WPX Reserves: 4,473 Bcfe
Less: 513 Bcfe
WPX Adjusted Reserves: 3,960 Bcfe
Adjusted EV/MMcfe: $0.24
The only caveat is that the prices paid to enter those two plays, while not egregious, were certainly above average on a per acre basis (though each transaction is different in terms of geological attractiveness, infrastructure access, etc). Furthermore, there is no guarantee that the company did not simply over-pay and the actual reserve additions will not disappoint.
This all being said, one might argue that even without adjusting for these assets, WPX is trading too cheaply on cash flow and reserve multiples. To the extent that Apco’s valuation is justified, and the other reserves and cash flow are today “fairly” valued at the bottom of the peer group, there would appear to be upside of 41% to $23.47:
Apco Reserves |
275.4 |
||
WPX Adjusted ex-Apco Reserves |
4,198 |
||
Adjusted EV based on reserves |
4,004.59 |
||
Apco on 1/09/12 |
1615 |
||
Adjusted EV |
5,619.59 |
||
Equity |
4,669.59 |
||
Per Share |
23.47 |
If you went further and speculated that Apco’s valuation was justified AND WPX should trade in line with peer UPL ($1.46/MMcfe), WPX shares would be worth $34.
Apco Reserves |
275.4 |
||
WPX Adjusted ex-Apco Reserves |
4,198 |
||
Adjusted EV based on reserves |
6,119.76 |
||
Apco on 1/09/12 |
1615 |
||
Adjusted EV |
7,734.76 |
||
Equity |
6,784.76 |
||
Per Share |
34.09 |
Even if Apco is ultimately worth zero, there still appears to be upside in WPX – there is no apparent reason why it should trade with the kind of discount it has today versus peers.
Risks
show sort by |
Are you sure you want to close this position WPX ENERGY INC?
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 WPX ENERGY INC 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, "".