CR : TSX : C$6.45
BUY
Target: C$10.00
COMPANY DESCRIPTION:
Crew Energy is an intermediate oil and gas company with a large portfolio of exploration and development opportunities in western Canada. The company has a two-pronged approach to corporate development, supplementing organic growth with strategic acquisitions.
All amounts in C$ unless otherwise noted.
IT’S ALL ABOUT THE MONTNEY
Investment recommendation
Crew released first quarter results which met our estimates but fell slightly shy of consensus on both production and cash flow. We believe the market will look beyond the quarter given the resumption in production levels which in our view clearly positions Crew to meet its average and annual guidance targets. Most importantly, it released an independent resource assessment on its 292 net sections of Montney rights in NEBC which in our view clearly validates management’s strategic shift towards resource capture in the play. We are maintaining our BUY rating and C$10.00 target price based on an unchanged 1.0x multiple to NAV and reflecting a 2013 EV/DACF multiple of 8.5 times.
Investment highlights
Q1 in line with CG, a bit light versus consensus. Q1 production averaged 25,961 boe/d, generally in line with our 26,267 boe/d estimate but modestly below consensus of 26,765 boe/d. Operating CFPS was $0.28, also in line with our $0.28 but below consensus of $0.30. More importantly, Crew has resumed production levels with an average of 28,000 boe/d in April and is on track to meet its annual average and exit
rate guidance targets.
All about the Montney, tremendous value upside potential in both oil and gas windows of the play. Sproule Associates estimated 33.7 Tcf of gas in place and 7 billion barrels of oil in place (over four times larger than ARC Resource’s recent TPIIP estimate). Precedent strategic gas transactions suggest its 2.3 Tcf of contingent resources could be valued between $0.15 to $0.35/Mcf, implying $2.80 to $6.60 per share to Crew.
Valuation
Crew currently trades at a 0.6x multiple to CNAV, 6.2x EV/DACF multiple, and $42,400/BOEPD based on our 2013 estimates, versus peer group averages of 0.7x CNAV, 7.8x EV/DACF, and $64,100/BOEPD.


