Deutsche Rohstoff — Strong free cash flow expected in H218

Deutsche Rohstoff (DB: DR0)

Last close As at 17/04/2024

29.40

1.10 (3.89%)

Market capitalisation

150m

More on this equity

Research: Energy & Resources

Deutsche Rohstoff — Strong free cash flow expected in H218

Deutsche Rohstoff’s (DRAG’s) business model has been built around management’s ability to identify, develop and monetise assets across multiple resources. In H118 the group delivered a 68% increase in revenue and a 121% increase in EBITDA y-o-y, driven by increased oil and gas production, profits on asset sales and higher commodity prices. In April 2018, Salt Creek Oil & Gas signed a sale and purchase agreement with Northern Oil & Gas to divest most of its acreage in the Williston Basin, resulting in $40m of cash proceeds, $7.6m reimbursement for investments made and 6m shares, valued at $21.5m as at 21 September 2018. Management expects continued FCF growth (excluding Salt Creek divestment) in H218, driven by strong production performance from Elster Oil & Gas with realisations at current commodity prices. A mid-year cash position and securities held of €63.6m (up from €47.1m at June 2017) was driven by the Salt Creek sale proceeds and issue of a €10.7m convertible bond in March 2018 (3.625% coupon and €28 strike price).

Analyst avatar placeholder

Written by

Energy & Resources

Deutsche Rohstoff

Strong free cash flow expected in H218

Oil & gas

Scale research report - Update

27 September 2018

Price

€19.76

Market cap

€100m

Share price graph

Share details

Code

DR0

Listing

Deutsche Börse Scale

Shares in issue

5.06m

Net debt as at 30 June 2018

€54.0m

Business description

Deutsche Rohstoff identifies, develops and monetises resource projects in North America, Australia and Europe. The company’s focus is on the development of oil and gas opportunities in the US.

Bull

Track record of value creation.

Acquisition opportunities US onshore.

Technology driving increased US returns.

Bear

Diverse commodity focus for a small company.

Disparate US peer group.

High operational leverage if oil prices fall.

Analysts

Sanjeev Bahl

+44 (0)20 3077 5742

Carlos Gomes

+44 (0)20 3077 5722

Deutsche Rohstoff’s (DRAG’s) business model has been built around management’s ability to identify, develop and monetise assets across multiple resources. In H118 the group delivered a 68% increase in revenue and a 121% increase in EBITDA y-o-y, driven by increased oil and gas production, profits on asset sales and higher commodity prices. In April 2018, Salt Creek Oil & Gas signed a sale and purchase agreement with Northern Oil & Gas to divest most of its acreage in the Williston Basin, resulting in $40m of cash proceeds, $7.6m reimbursement for investments made and 6m shares, valued at $21.5m as at 21 September 2018. Management expects continued FCF growth (excluding Salt Creek divestment) in H218, driven by strong production performance from Elster Oil & Gas with realisations at current commodity prices. A mid-year cash position and securities held of €63.6m (up from €47.1m at June 2017) was driven by the Salt Creek sale proceeds and issue of a €10.7m convertible bond in March 2018 (3.625% coupon and €28 strike price).

Growth in US production and realisations

In H118, production increased significantly to 1.69mmboe compared to 1.0mmboe in H117. Of this, c 56% was oil; the remainder was natural gas and condensates. Production from Elster was above management expectations, offsetting a weaker than expected outturn for Cub Creek. The non-cash depreciation charge at Cub Creek increased in H118. However, at €52m EBITDA was a material improvement on the prior year (€23.4m), driven by higher production, realised prices and lower overheads. Management has increased revenue expectations for 2018 from €75–85m to €90–100m, and EBITDA from €65–70m to €85–90m.

Valuation: At a discount to 1P and 2P value

DRAG’s most recent independent 1P CPR valuation of its oil and gas assets totals €178.3m, including Elster Oil & Gas and Cub Creek Energy. We include net sale proceeds for Salt Creek and assume the company’s mining assets are valued at book value (with listed investments marked to market), adding in end 2017 net debt to reflect the oil asset CPR discount date. This amounts to a SOTP valuation of c €124.4m or €24.6/share, rising to €28.7/share including 2P reserves. DRAG trades at a 26% discount to its 1P reserve value and a 47% discount to its 2P reserve value on this basis.

Consensus estimates

Year
end

Revenue
(€m)

EBITDA

(€m)

EPS

(€)

DPS
(€)

Capex

(€)

Yield
(%)

12/16

9.2

6.4

0.02

0.60

(38.8)

3.0

12/17

53.7

36.1

1.10

0.65

(51.6)

3.3

12/18e

90.6

78.3

3.11

0.73

(12.3)

3.7

12/19e

95.0

73.4

2.89

0.73

(71.1)

3.7

Source: Deutsche Rohstoff, Bloomberg

Edison Investment Research provides qualitative research coverage on companies in the Deutsche Börse Scale segment in accordance with section 36 subsection 3 of the General Terms and Conditions of Deutsche Börse AG for the Regulated Unofficial Market (Freiverkehr) on Frankfurter Wertpapierbörse (as of 1 March 2017). Two to three research reports will be produced per year. Research reports do not contain Edison analyst financial forecasts.

Financials

Consensus expectations for 2018 are towards the lower end of management guidance for both revenue and EBITDA, but have scope to be revised upwards if commodity prices remain close to spot levels. DRAG’s cash position and securities held at €63.6m provides liquidity to invest in the company’s existing asset footprint, a newly founded company named Bright Rock Energy with a focus on Utah/North Dakota and the potential acquisition of further proven developed producing reserves on an opportunistic basis.

Exhibit 1: Financial summary and consensus forecasts

German GAAP (€000s)

2015

2016

2017

2018e

2019e

Income statement

 

 

 

 

 

Sales revenue

1,899

9,170

53,746

90,600

95,000

Growth %

(92%)

383%

486%

888%

5%

EBITDA

4,906

6,374

36,126

78,300

73,400

EBITDA margin %

258%

70%

67%

86%

77%

EBIT

2,419

(541)

5,300

45,800

47,600

Net profit (after minority interests)

(557)

102

5,549

16,600

15,700

Number of shares (000s)

5,063

5,063

5,063

5,063

5,063

EPS adj. (€/share)

(0.11)

0.02

1.10

3.11

2.89

DPS

0.55

0.60

0.65

0.73

0.73

Balance sheet – selected data

Cash and cash equivalents

83,032

28,090

29,699

Total assets

128,054

193,472

213,574

Total debt

57,962

75,243

106,576

Total liability

62,185

109,146

121,901

Shareholders’ equity

61,840

66,121

56,675

Cash flow statement

Net cash from operating activities

1,193

2,914

37,848

Net cash from investing activities

(15,100)

(38,791)

(51,625)

Net cash from financing activities

(14,066)

11,516

24,735

Net cash flow

(27,972)

(24,360)

10,958

Bank balances (including investments)

48,445

24,634

28,368

Net debt/(cash)

(25,070)

47,153

76,877

Source: Deutsche Rohstoff, Bloomberg, Edison Investment Research

Valuation

If oil prices remain at current spot levels, a significant upwards revision to Elster reserve value at end 2018 should be expected, with WTI having risen from c $60/bbl at year-end 2017 to c $75/bbl spot. Current exchanges rates are similar to 2017 year-end. An updated SOTP valuation is provided below; it moves marginally from our May 2018 update (+4%) driven by currency rates and the sale proceeds from Salt Creek Oil & Gas.

Exhibit 2: DRAG assets and per-share value

CPR net NPV10 1P

CPR net NPV10 2P

Asset

Value basis

Value (€m)

Value per share (€)

Value (€m)

Value per share (€)

Oil & gas

- Ryder Scott CPR* (Cub Creek and Elster)

CPR

126.1

24.9

146.9

29.0

- Salt Creek SPA**

Sales proceeds based on Northern share price***

52.2

10.3

52.2

10.3

Mining assets

Book value FY17 (listed investments as of 13 Sept 2017)

22.9

4.5

22.9

4.5

Cash at bank

Book value FY17

29.7

5.9

29.7

5.9

Debt

Book value FY17

(106.6)

(21.0)

(106.6)

(21.0)

Total equity valuation

124.4

24.6

145.1

28.7

Market value

98.8

19.5

98.8

19.5

Delta

26%

26%

47%

47%

Source: Deutsche Rohstoff, Edison Investment Research. Note: US$/€1.21. *CPR dated December 2017. **DRAG owns 90% of Salt Creek. ***Share price as at 21 September 2018.

Edison is an investment research and advisory company, with offices in North America, Europe, the Middle East and AsiaPac. The heart of Edison is our world-renowned equity research platform and deep multi-sector expertise. At Edison Investment Research, our research is widely read by international investors, advisers and stakeholders. Edison Advisors leverages our core research platform to provide differentiated services including investor relations and strategic consulting. Edison is authorised and regulated by the Financial Conduct Authority. Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is regulated by the Securities and Exchange Commission. Edison Investment Research Pty Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Any Information, data, analysis and opinions contained in this report do not constitute investment advice by Deutsche Börse AG or the Frankfurter Wertpapierbörse. Any investment decision should be solely based on a securities offering document or another document containing all information required to make such an investment decision, including risk factors.

Copyright 2018 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Deutsche Börse AG and prepared and issued by Edison for publication globally. All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report. Opinions contained in this report represent those of the research department of Edison at the time of publication. The securities described in the Investment Research may not be eligible for sale in all jurisdictions or to certain categories of investors. This research is issued in Australia by Edison Investment Research Pty Ltd (Corporate Authorised Representative (1252501) of Myonlineadvisers Pty Ltd (AFSL: 427484)) and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. The Investment Research is distributed in the United States by Edison US to major US institutional investors only. Edison US is registered as an investment adviser with the Securities and Exchange Commission. Edison US relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. As such, Edison does not offer or provide personalised advice. We publish information about companies in which we believe our readers may be interested and this information reflects our sincere opinions. The information that we provide or that is derived from our website is not intended to be, and should not be construed in any manner whatsoever as, personalised advice. Also, our website and the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. This document is provided for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research. Edison has a restrictive policy relating to personal dealing. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report. Edison or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (ie without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision. To the maximum extent permitted by law, Edison, its affiliates and contractors, and their respective directors, officers and employees will not be liable for any loss or damage arising as a result of reliance being placed on any of the information contained in this report and do not guarantee the returns on investments in the products discussed in this publication. FTSE International Limited (“FTSE”) © FTSE 2018. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

US

Sydney +61 (0)2 8249 8342

Level 4, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

This paragraph mark is needed to maintain formatting, please leave this text for the editors.

More on Deutsche Rohstoff

View All

Latest from the Energy & Resources sector

View All Energy & Resources content

Energy & Resources

ABO Wind: EKF 2023 QuickView

Energy & Resources

Canacol Energy — 2022 ESG report highlights new goals

Energy & Resources

Canacol Energy — Q2 results in line

Energy & Resources

Canacol Energy — Increasing activity

Entertainment One — Library valuation uplift

Entertainment One’s (eOne’s) pre-close trading update confirms the group is trading well and is on track to meet full-year market forecasts. There is no change to our forecasts at this juncture. The group’s rights library has been independently reassessed and has increased to a value of US$2.0bn, from US$1.7bn at the time of the last valuation in March 2017. The group’s current market capitalisation is c £1.8bn (US$2.3bn). Recent strong share price performance has narrowed the discount to peers, but further positive news flow would allow additional upside.

Continue Reading

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free