Cimarex Energy (XEC) Merger Update - Sept 20
Posted: Mon Sep 20, 2021 9:59 am
Cimarex Energy is going to merge into Cabot Oil & Gas (COG) at the end of September. The combined company ("NewCo") will be renamed when the merger closes. XEC shareholders will get 4.0146 shares of COG for each share of XEC they hold.
I have updated my forecast/valuation model for COG, raising the natural gas and NGL prices used for 2H 2021 and 2022. My valuation of COG increases to $29.00 per share, which means that my current valuation of XEC is $29 X 4.0146 = $116 (rounded down slightly).
At the time of this post, COG is trading for $19.35.
TipRanks: "In the last 3 months, 4 ranked analysts set 12-month price targets for COG. The average price target among the analysts is $23.50." < All four of the recent updates are dated before September, so they don't include the recent spike in natural gas and NGL prices.
Post closing, NewCo's production mix will be approximate 74% natural gas, 12% NGLs and 14% crude oil. Production should be over 700,000 Boepd in 2022.
NewCo will be the 5th "gasser" in the Sweet 16 joining AR, CRK, EQT and RRC as companies that get the majority of their revenues from the sale of natural gas and NGLs.
NewCo will also be one of the largest companies in the Sweet 16 with revenues of $6.5 to $7.0 Billion in 2022. It will generate lots of free cash flow and pay big dividends. Post merger guidance should be very impressive.
Because of its size and large amount of unhedged ngas and NGLs, this company should get a lot of attention from the Wall Street Gang. < Mergers of this size are difficult for most analysts to figure out. Therefore, they wait until the deal closes and the NewCo does a lot of the work for them by providing detailed guidance. You pay me the "Big Bucks" to give you a head start.
I have updated my forecast/valuation model for COG, raising the natural gas and NGL prices used for 2H 2021 and 2022. My valuation of COG increases to $29.00 per share, which means that my current valuation of XEC is $29 X 4.0146 = $116 (rounded down slightly).
At the time of this post, COG is trading for $19.35.
TipRanks: "In the last 3 months, 4 ranked analysts set 12-month price targets for COG. The average price target among the analysts is $23.50." < All four of the recent updates are dated before September, so they don't include the recent spike in natural gas and NGL prices.
Post closing, NewCo's production mix will be approximate 74% natural gas, 12% NGLs and 14% crude oil. Production should be over 700,000 Boepd in 2022.
NewCo will be the 5th "gasser" in the Sweet 16 joining AR, CRK, EQT and RRC as companies that get the majority of their revenues from the sale of natural gas and NGLs.
NewCo will also be one of the largest companies in the Sweet 16 with revenues of $6.5 to $7.0 Billion in 2022. It will generate lots of free cash flow and pay big dividends. Post merger guidance should be very impressive.
Because of its size and large amount of unhedged ngas and NGLs, this company should get a lot of attention from the Wall Street Gang. < Mergers of this size are difficult for most analysts to figure out. Therefore, they wait until the deal closes and the NewCo does a lot of the work for them by providing detailed guidance. You pay me the "Big Bucks" to give you a head start.