Page 1 of 1

Devon Energy (DVN) Q1 Results - Feb 16

Posted: Wed Feb 16, 2022 12:35 pm
by dan_s
Devon has been moved to our High Yield Income Portfolio, but I will be updating my forecast/valuation model this afternoon and making comments here.

Here is BofA Equity Research comments. Note that BofA is still using $65/bbl oil to value upstream companies.
-----------------------------------------
2/16/2022
Clean beat, solid underlying quarter
DVN's adj. EPS of $1.39 beat both consensus & BofA estimates of $1.24 and $1.28
respectively on a mix of items including strong production and lower opex / production
taxes vs estimates. Total production of 611 Mboe/d topped management guidance of
583-601 Mboe/d. One of the most anticipated questions of whether capital discipline
and a commitment to cash returns will hold is answered with 2022 E&P capex of $1.9bn
- $2.2bn & production of 570 - 600 Mboe/d (~50% oil) unchanged from prior guidance.
Total capex of ~$2.06bn - $2.44bn looks in-line with street estimates ($2.2bn) and on
our estimates suggests FcF of over $5bn and a prospective FcF yield of 15% in 2022
(BofA $85 Brent). While DVN's cash power is impressive, it supports our estimate of fair
value which is unchanged at $60 which we call Neutral vs peers.

Free cash flow defines value; variable dividends don’t
DVN has significant capacity for cash returns: with 4Q21 earnings its quarterly fixed
dividend increases by ~45% to $0.16 for an implied~1.2% yield; but Devon still plans to
return up to 50% of 'excess' cash after the base dividends to shareholders via variable
dividends: for 4Q21 that amounts to a total fixed plus variable div of ~$1/sh
; with that
said we continue to believe market recognition of variable distributions is transitory in a
depleting business; in this respect management has raised its buyback program by 60%
to $1.6bn after completing ~14mm shares of $589mm in 4Q21 at an average price of
~$42 /sh, demonstrating perhaps the permanence of opportunistic buy backs. At the
scale of free cash flow we see at strip prices, we suggest management can reasonably
sustain material buy backs as a permanent part of its cash return strategy.

Reiterate Neutral given only 17% upside to $60 PO
With that said, DVN's free cash visibility is what we believe defines value; how that cash
is distributed does not change value and in fact, may erode the point forward equity
value for a depleting business, in our view. DVN's pacesetting model for cash returns has
arguably been recognized by its place as the best performing stock in the S&P500 in the
past year – but it is a testament to designing a transparent cash return model with a
commitment to capital discipline, with the disclosure on inventory depth, sustaining
capital and a break even oil price to anchor confidence in value. The problem is it also
defines value that has limited upside at strip / $65 Brent deck that is our base case.
-----------------
I'm sure that the term "depleting business" is just BofA trying to stay "WOKE".

Re: Devon Energy (DVN) Q1 Results - Feb 16

Posted: Wed Feb 16, 2022 3:20 pm
by dan_s
I have updated my forecast/valuation for Q4 2021 actual results and Devon's detailed guidance for 2022, which raises the multiple of cash flow used to value the stock. Devon's guidance seems very conservative to me, but I'm still keeping my 2022 production forecast within their guidance range. They have a history of under-promising and then over-delivering on their production guidance. Operating Cash Flow should be approximately $7.5 billion (11.60/share) in 2022. This compares to the mid-point of their capex guidance of $2.25 billion.

DVN was trading at $54.79 at the time of this post. Their quarterly dividend is $1.00/share for annualize yield of 7.3%. Based on my forecast, they should be able to increase their variable dividend each quarter.

My updated current valuation is $64/share.

Two good analysts updated their price targets today per TipRanks.
> William Janela from Credit Suisse maintained a Buy rating on Devon Energy (DVN), with a price target of $60.00. According to TipRanks.com, Janela is a 5-star analyst with an average return of 64.9% and an 80.0% success rate.
> Gabriele Sorbara from Siebert Williams Shank & Co reiterated a Buy rating on Devon Energy (DVN), with a price target of $65.00. According to TipRanks.com, Sorbara is a 4-star analyst with an average return of 7.0% and a 42.1% success rate.

You can view and download my forecast model for Devon Energy from the EPG website. It will be posted on the Home Page today and then under the High Yield tab.