CRK : NYSE : US$18.00
BUY
Target: US$28.00
COMPANY DESCRIPTION:
Comstock Resources is an exploration and production company focused on development of the Eagle Ford Shale, the Permian Basin and the Haynesville Shale.
Investment thesis
We are increasing our target price $3 to $28 per share following the divestiture of the company’s Permian Basin assets. Specifically, Comstock is selling 53.3K net acres in the Permian Basin (40.2K net acres in Reeves County) for $768 million in cash. The properties currently produce ~3.3 Mboepd (~73% oil). Robust sales price, acceleration of Eagle Ford development drives $3 increase in CRK target price Assuming a $60K/Mboepd production rate multiple, the divesture equates to an elevated $10.7K/acre ($14.2K/Reeves County acre) transaction multiple.
Importantly from a value perspective, the company plans to increase development activity from a three-rig to a six-rig program the second half of the year and drill 72 gross Eagle Ford wells (~65% WI) with ~80% of the wells in McMullen County and the balance in Atascosa/LaSalle Counties.
Permian divestiture eviscerates capital structure concern Pro forma the sale, Comstock’s net debt-to-EBITDA at year-end ’13 declines from ~3.5x to ~2x, which is in line with the industry median, and net debt-to-EBITDA turns should stabilize thereafter assuming $400+ million per annum capital plan.
Improving Eagle Ford results
In 4Q/12, Comstock completed seven Eagle Ford wells that averaged ~580 Boepd the first 30 days, suggesting recoveries of ~475 Mboe for a drill/complete cost of $8+ million. Overall capital productivity enhanced by ~9% with Eagle Ford JV The company’s Eagle Ford JV assigns a one-third interest in the next 100 wells for the equivalent of $25k per acre. Assuming 80-acre well spacing, the partner pays $0.67 million and receives a one-third interest in each well. In essence, the JV is funding ~9% ($30+ million) of the company’s non-Permian Basin go forward capital spending this year.
Overall capital productivity enhanced by ~9% with Eagle Ford JV
The company’s Eagle Ford JV assigns a one-third interest in the next 100 wells for the equivalent of $25k per acre. Assuming 80-acre well
spacing, the partner pays $0.67 million and receives a one-third interest in each well. In essence, the JV is funding ~9% ($30+ million) of the
company’s non-Permian Basin go forward capital spending this year.




