Penn Virginia Corporation – Eagle Ford Shale Double :Target $11

Discounted Cash Flow Calculator - is a tool to...
Discounted Cash Flow Calculator – is a tool to help estimate the present value of a stream of free cash flows discounted to the present. (Photo credit: Wikipedia)

Penn Virginia Corporation
7 May 2012

PVA : NYSE : US$5.44 |Buy , Target US$11.00



Raising our target $2 to $11 due to higher oil production/price realizations. Investors are valuing Penn Virginia’s Eagle Ford asset on 120-acre spacing and pricing production at ~4x in our view.

How does PVA double from  current levels? First, sell Mid-Con assets at a higher valuation. Second, increase locations on current leasehold by downspacing Gonzales and derisking Lavaca.

Third, add acreage. We assume $25 million in annual leasehold acquisition at ~$10,000/acre, though Penn Virginia added Lavaca acreage for ~$2,000/acre.


Lavaca: Two initial Lavaca County Eagle Ford tests commenced at 900+ Boepd (~90% oil) and ~700 Boepd (~90% oil), respectively, suggesting an average recovery of 300+ Mboe for ~$8.5 million.

 We estimate an average Lavaca well has an NPV at 10% of ~$3.5 million, implying a value of ~$50 million for the Lavaca County acreage assuming 120-acre spacing and 50% prospectivity.

Gonzales: Gonzales County wells should recover ~400 Mboe for ~$7.5 million, implying a PV10 of ~$6.5 million. The Gonzales position is worth ~$550 million on 120-acre spacing in our view.

Mid-con: Penn Virginia plans to sell Mid-Continent assets with proved reserves of 123 Bcfe (46% NGLs/oil) and Q1 production of 24 Mmcfepd (~50% NGLs/oil). The sale at 5-10x production would generate $125-250 million.

Penn Virginia indicates the sale package PV10 is ~$210 million (proved, probable and possible reserves).


Five-year discounted cash flow analysis

Our target price is based on the net present value of free cash flow over the life of a company using a reasonable discount rate. Penn Virginia’s valuation applies a 15% discount rate to determine the net present value of its free cash flow. Our reasoning for using a 15% equity return includes the long-term nominal performance of the broader equity market (10-12%), the greater inherent volatility of cyclical energy investments, and the company’s market capitalization below $2 billion (i.e. small-cap).


What do you think of the shale plays ?

P.S. You can receive each new post if you click on ” Follow” in the upper left of the page.

AMP Seminars and Books can be ordered through

One thought on “Penn Virginia Corporation – Eagle Ford Shale Double :Target $11

Leave a Reply

Fill in your details below or click an icon to log in: Logo

You are commenting using your account. Log Out / Change )

Twitter picture

You are commenting using your Twitter account. Log Out / Change )

Facebook photo

You are commenting using your Facebook account. Log Out / Change )

Google+ photo

You are commenting using your Google+ account. Log Out / Change )

Connecting to %s