Page 1 of 1

Comstock Resources (CRK) Valuation Update - May 4

Posted: Wed May 04, 2022 11:17 am
by dan_s
At the time of this post CRK was trading at $16.65, up 106% YTD.

I have updated my forecast/valuation model for the Company's Q1 results and their detailed guidance for the rest of this year.

My valuation increases by $4.50 to $31.00 and I am using natural gas prices that are well below the current NYMEX strip ($6 in Q2 & Q3, $6.50 in Q4 and $5 in 2023). I have raised my valuation multiple from 4.0 to 4.5 X annualized operating cash flow per year, which is a low multiple for a company with this much running room (over 1,600 Haynesville HZ drilling locations).

TipRanks:
"In the last 3 months, 4 ranked analysts set 12-month price targets for CRK. The average price target among the analysts is $20.00." < NONE of the analysts' price targets submitted to TipRanks have been updated since April 22. On that date Stifel's price target was $22.00.

What I like:
> Comstock is going to pay off a big chunk of debt this quarter and will have a VERY STRONG balance sheet heading into Q3.
> At the midpoint of their guidance, production should be up 5.5% from Q1 to Q2 and continue to increase steadily into year-end. They are running 7 operated drilling rigs and 3 completion crews.
> Based on my forecast (using conservative gas prices), Comstock should generate over $750 million of free cash flow from operations this year. Assuming that HH gas averages $8.00 for the remainder of 2022, the Company should generage over $1 billion of free cash flow.
> After they get the leverage ratio down to 1.5 X EBITDA, I expect Comstock to start paying dividends. Even if the dividend is small, this is a big deal because lots of hedge funds can only invest in companies that pay dividends.
> Last but not least: As discussed during Q&A, Comstock is going to increase the amount of gas they sell directly to LNG export companies. In 2H 2022 I expect this to allow Comstock to sell a significant amount of gas at premium prices.

There were lots of analysts on the Q1 conference call. I expect several of them to raise their price targets this week.

Re: Comstock Resources (CRK) Valuation Update - May 4

Posted: Wed May 04, 2022 11:20 am
by dan_s
My forecast/valuation model for Comstock will be posted to the EPG website this afternoon.

ALL OF MY FORECAST MODELS include the impact of each company's cash settlements on their hedges on Adjusted Net Income and Operating Cash Flow.