2012 | 2013 | ||||||
Price: | 3.10 | EPS | $0.00 | $0.00 | |||
Shares Out. (in M): | 66 | P/E | 0.0x | 0.0x | |||
Market Cap (in $M): | 205 | P/FCF | 0.0x | 0.0x | |||
Net Debt (in $M): | 75 | EBIT | 0 | 0 | |||
TEV (in $M): | 280 | TEV/EBIT | 0.0x | 0.0x |
Sign up for free guest access to view investment idea with a 45 days delay.
We are recommending a long position in Xtreme Coil Drilling Corp. (Ticker: XDC-CA). We see 50% to 75% upside over the coming twelve months based on:
Brief Business Description and Detail on Company Assets
Description: XDC is an onshore drilling and well services contractor that works with exploration and production companies in the U.S. and internationally.
Drilling Assets |
|
Coiled Tubing Assets |
|
North America |
20 |
North America |
3 |
Non-NA |
0 |
Non-NA (Saudi) |
2 |
Under Construction (2012 Delivery) |
4 |
Under Construction (2012 Delivery) |
3 |
Stacked |
1 |
Stacked |
0 |
Total |
25 |
Total |
8 |
Note: Three of XDC’s drilling assets in Canada are temporarily idle as they wait through seasonal ‘break-up’. This is an annual occurrence during spring thaw when roads are closed and rigs can’t be moved. We have not characterized these rigs are technically ‘stacked’ in the long term sense as they are just waiting for the roads to open and then will return to work.
Drilling Assets: XDC had 21 drilling rigs at the end of Q1 2012 (20 operating). Four more rigs will be delivered over the course of 2012 (for a total of 25 rigs). Across the board these rigs are high spec (AC, top drives, high horsepower mud pumps, skid/walking packages, craneless rig-up, etc.). Upon delivery of the four additional rigs this year the average age of the rig fleet will be less than three years.
Thus, XDC owns what in every regard is a young, very high spec fleet. These types of assets are garnering near 100% utilization in the market at present. These are also the kinds or rigs that other drilling companies are eager to build/acquire.
Coiled Tubing Assets: At the end of Q1 XDC had two coiled tubing rigs operating in Saudi Arabia, three operating in North America, and three more rigs that are substantially completed but are waiting on pumps for deployment. Coiled Tubing has been a bit of a slow moving train wreck as XDC selected the wrong vendor for mud pumps and that company has not been able to deliver. As a result these substantially complete rigs have sat idle.
As this played out investors lost faith in this part of the XDC story – the delays have been a source of constant disappointment. The good news is we believe XDC has taken control of this process and all five of the new XSR rigs will be in operation by the end of the second quarter (see XDC’s 4/3/12 ops update). Admittedly this is probably two quarters later on average than originally anticipated and delayed considerable EBITDA contribution – but, we think the wait is almost over.
Importantly, these are the highest spec coiled service rigs in North America. We don’t have the time/space here to discuss every differentiating aspect of these rigs. The most important thing to understand is that they use longer, larger diameter (2 5/8”) coiled tubing to reach further into wells (over 20,000 feet) than other coiled tubing units in the field today (most coiled tubing is 1” to 2” in diameter and extends 5000sf to 17,000sf max). Also, we expect the extra power and more precise control on the coil to allow XDC to perform down-hole work much more quickly with many few motor stalls (again, see XDC’s 4/3/12 ops update). Although initially they will probably charge 2” CT type pricing – ultimately the XSRs’ benefits will allow them to charge a premium to the market. It will simply take a few months for ‘company men’ in the field to appreciate the benefits of these super high spec CT units that XDC has brought to market.
Valuing the Assets
The following section provides a valuation of the assets of Xtreme. Our valuation of each class of asset is based on a number of things. First, we looked at the balance sheet to understand the costs to make/buy the drilling rigs and CT units. Second, we’ve spoken extensively with management and have taken into account their views on the subject. Third, we’ve spoken to other public companies in drilling and oil services to understand how they view the value of XDC’s assets. Finally, we worked with independent experts in rig valuation to get their perspective. (Potential investors who seek to replicate this body of work should not find it too difficult. Rigs transact pretty frequently and there are a host of people who will provide valuation services.)
The first part of our valuation focuses on how much each asset is worth individually. Second, we look at how much the company might garner for this set of assets in the aggregate (with the current contracts attached)
Value of Assets at 2012 Year-End
Drilling Rigs |
Units |
Value per Unit ($mm) |
Total Value ($mm) |
XDR 500 |
10 |
19.5 |
195.0 |
XDR 400 |
3 |
18.0 |
54.0 |
XDR 300 |
4 |
15.5 |
62.0 |
XDR 200 ST |
3 |
12.0 |
36.0 |
XDR DT (Unit is Stacked) |
1 |
8.0 |
8.0 |
Total Drilling |
21 |
|
355.0 |
|
|
|
|
Coiled Tubing Rigs |
Units |
Value per Unit |
Total Value |
Saudi XSR Rigs |
2 |
8.0 |
16.0 |
U.S. XSR Rig |
1 |
6.5 |
6.5 |
U.S. XSR Plus Rigs |
5 |
8.5 |
42.5 |
Total CT |
8 |
|
65.0 |
|
|
|
|
Total Company |
29 |
|
420.0 |
If you take this asset value, add in net non-cash working capital of $20mm, and subtract year-end net debt (roughly $110mm) you arrive at NAV of $330. This divided by 66mm share outstanding= $5.00 per share or more than a 60% premium to today’s share price.
We think this is a good baseline valuation and that the stock should trade in line with the net value of its assets (not at a 40% discount as they do today). Simply improving operations and deploying new assets should be enough to achieve this:
- Solid economics on newly deployed XSR 500s
- The CT rigs are more of a spot (call out) market but at 65% to 70% expected utilization the payback is less than three years
- Per 4/3/12 (page 9) presentation on the website – Drilling IRRs are expected at 20%+ and CT IRRs at 35%+
- Obviously, the current demand environment (and therefor pricing) can change. But, given that current pricing is prevailing even in a $2.00 natural gas environment gives us comfort. Of course, if oil drops substantially then the rate picture will become more challenging (this factor is hard to avoid in any energy services stock)
Overall though, we think that as new drilling rigs come on, XDC finally executes on the CT rigs, and debt peaks in 2Q and then starts to come down, the stock will trade closer its NAV implying a share price above $5.00 per share.
But, we also think there is a reasonable chance that XDC is sold in the coming few years. Why do we think this? First, this is the history of the founder/CEO – he somewhat of a serial entrepreneur. His history includes:
- Founder and Director of Round-up Well Servicing - eventually sold to Plains Energy
- Founder and Chairman of Savanna Energy Services Corp (2001-2005) which is at present a Canadian public company (E&P services)
- Early Investor and Director Plains Energy Corp (Sold to Precision Drilling in 2000)
- Was involved in Junior E&Ps including Wrangler West Energy (Director) and Player Petroleum (Director)
It is also interesting to note that the current CFO was also CFO for Bronco Drilling when it was sold to Chesapeake Energy in April of 2011. Given his experience, he would be well prepared to run a sale process if called upon.
Also, two large shareholders (Lime Rock – Energy P/E Firm at 19.3% and Shell Technology Ventures Fund 1 – Shell’s venture investing effort at 10.6%) will ultimately prefer a sale of the company due to their large positions and somewhat limited liquidity in the stock.
Finally, another key reason that we think XDC will ultimately be sold is that it represents a perfect acquisition for a number of oil service companies. It could be purchased by an existing drilling company to acquire new, high quality assets and upgrade their fleet. Alternatively, an oil service company without drilling assets but looking to diversify might also be interested in XDC. In either case it is a nice bite-size at about $500mm such that it moves the needle for a host of mid-sized companies but is also a deal size that is in reach of many potential acquirers.
In the current environment we would expect an acquirer to pay a modest premium to NAV for the following reasons:
In terms of multiple – we think XDC could probably get 1.25x asset value. As a reminder, 1.0x = roughly $5.00 per share. 1.25x NAV would equate to roughly $6.60 per share or more than a double from the current price level.
Are there recent data points which suggest that in an M&A deal an acquirer will pay a premium to NAV? The answer is yes. For instance, Pioneer Drilling (Ticker: PDC) just bought Go Coil for $110mm. Go Coil is a collection of 10 CT rigs (7 onshore, 3 offshore) that are pretty new (2009-2011 builds) and medium spec (1.25” to 2.00” coil). Our diligence suggests the original cost of this fleet to Go Coil was between $55mm and $70mm. We’ll get a more precise understanding when we see how much goodwill hits the PDC balance sheet after Q1. But regardless, we have one recent data point of an acquirer paying at least 1.5x NAV for an attractive set of assets.
Why invest in XDC and not some other North American focused drilling company? Aren’t there other companies trading at discounts to NAV? A core element this investment thesis revolves around XDC trading at a significant discount to NAV. With this in mind – we still want to make sure we are buying high spec, best-in-class assets. This is because we don’t want to invest in some old, low quality assets that are temporarily making money just because current rates are solid (e.g. old dry bulk vessels in 2007). Instead, we believe there is margin of safety to owning the newest, highest quality assets because they will typically garner the highest utilization rates even in a down market. Whereas, older and lower quality assets may sit idle and have much more tenuous long term value. Having said that, it is rather rare to find best-in-class assets trading at a meaningful discount to NAV. When we do see this (as in the case of XDC) we are typically quite intrigued.
Summary
show sort by |
Are you sure you want to close this position XTREME COIL DRILLING 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 XTREME COIL DRILLING 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, "".