|
|
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Title of each class
|
Trading
Symbol(s)
|
Name of each exchange
on which registered
|
|
|
Emerging growth company
|
☐
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for
complying with any new
|
Item 8.01. |
Other Events.
|
• |
ConocoPhillips Company
|
• |
Coterra Energy, Inc.
|
• |
Devon Energy Corporation
|
• |
EOG Resources, Inc.
|
• |
Ovintiv Inc.
|
• |
Occidental Petroleum Corporation
|
• |
Permian Resources Corporation
|
• |
the estimated total enterprise value divided by EBITDA for calendar year 2024 (“2024E EBITDA”),
|
• |
the estimated levered free cash flow yield (calculated as EBITDA plus realized hedge gains (loss), less interest, cash taxes, and capital expenditures divided by equity value) for calendar year 2024 (“2024E LFCF yield”), and
|
• |
the estimated total enterprise value divided by EBITDA for calendar year 2025 (“2025E EBITDA”), and
|
• |
the estimated levered free cash flow yield for calendar year 2024 (“2025E LFCF yield”).
|
Selected Endeavor Company
|
TEV/2024E EBITDA
|
TEV/2025E EBITDA
|
2024E LFCF Yield
|
2025E
LFCF Yield
|
ConocoPhillips Company
|
5.2x
|
5.1x
|
7.3%
|
8.0%
|
Coterra Energy, Inc.
|
4.9x
|
4.0x
|
7.7%
|
12.3%
|
Devon Energy Corporation
|
4.4x
|
4.2x
|
10.8%
|
10.7%
|
EOG Resources, Inc.
|
4.8x
|
4.5x
|
8.2%
|
8.7%
|
Ovintiv Inc.
|
3.9x
|
3.6x
|
12.6%
|
12.3%
|
Occidental Petroleum Corporation
|
5.0x
|
5.0x
|
15.1%
|
13.4%
|
Permian Resources Corporation
|
4.8x
|
4.5x
|
8.5%
|
10.1%
|
|
Selected Multiples
|
|||||
Benchmark
|
|
Low
|
|
Avg.
|
|
High
|
TEV/2024E EBITDA
|
|
4.2x
|
|
4.7x
|
|
5.2x
|
2024E LFCF yield
|
|
12.5%
|
|
10.0%
|
|
8.5%
|
TEV/2025E EBITDA
|
|
4.0x
|
|
4.4x
|
|
5.0x
|
2025E LFCF yield
|
|
12.5%
|
|
10.8%
|
|
9.5%
|
|
|
(Dollar Amounts in Millions)
|
||||||
|
|
Implied TEV
|
||||||
Benchmark
|
|
Metric
|
|
Low
|
|
Avg.
|
|
High
|
TEV/2024E EBITDA
|
|
$5,336
|
|
$22,412
|
|
$25,080
|
|
$27,748
|
2024E LFCF yield
|
|
$1,804
|
|
$22,435
|
|
$26,044
|
|
$29,228
|
TEV/2025E EBITDA
|
|
$5,259
|
|
$21,036
|
|
$23,140
|
|
$26,295
|
2025E LFCF yield
|
|
$2,562
|
|
$28,496
|
|
$31,722
|
|
$34,968
|
|
|
|
|
|
|
(Dollar Amounts in Millions)
|
||||||
Transaction Announcement
Date
|
|
|
Buyer
|
|
|
Seller
|
|
|
Transaction
Value
|
|
|
Transaction
Consideration
Mix
|
October 2023
|
|
|
ExxonMobil Corporation
|
|
|
Pioneer Natural Resources Company
|
|
|
$61,648
|
|
|
92% stock / 8% cash
|
December 2023
|
|
|
Occidental Petroleum
|
|
|
CrownRock Minerals LLC
|
|
|
$11,999
|
|
|
14% stock / 86% cash
|
• |
the transaction value divided by estimated EBITDA for calendar year 2024;
|
• |
the transaction value divided by estimated asset level free cash flow (calculated as EBITDA less capital expenditures) for calendar year 2024 (“2024E Asset
Level FCF”) and
|
• |
the transaction value divided by operated net locations (“OP Net Locations”).
|
Transaction
|
TEV/2024
EBITDA
|
TEV/2024E
Asset Level
FCF
|
TEV/OP Net
Locations
($MM/Location)
|
ExxonMobil Corporation/Pioneer Natural Resources Company
|
5.9x
|
9.5%
|
$4.0
|
Occidental Petroleum/CrownRock Minerals LLC
|
5.2x
|
11.6%
|
$4.8
|
Selected Multiple
|
||||||
Benchmark
|
Low
|
|
Avg.
|
|
High
|
|
TEV/2024E EBITDA
|
5.2x
|
|
5.6x
|
|
5.9x
|
|
TEV/2024E Asset Level FCF
|
11.6%
|
|
10.6%
|
|
9.5%
|
|
TEV/OP Net Locations ($MM / Location)
|
$4.1
|
|
$4.4
|
|
$4.8
|
|
|
(Dollar Amounts in Millions)
|
||||||
|
|
Implied TEV
|
||||||
Benchmark
|
|
Metric
|
|
Low
|
|
Avg.
|
|
High
|
2024E EBITDA
|
|
$5,276
|
|
$27,583
|
|
$29,301
|
|
$31,019
|
2024E Asset Level FCF
|
|
$2,668
|
|
$22,950
|
|
$25,240
|
|
$28,038
|
OP Net Locations ($MM / Location)
|
|
2,339
|
|
$28,599
|
|
$29,521
|
|
$30,442
|
• |
ConocoPhillips Company
|
• |
Coterra Energy, Inc.
|
• |
Devon Energy Corporation
|
• |
EOG Resources, Inc.
|
• |
Ovintiv Inc.
|
• |
Occidental Petroleum Corporation
|
• |
Permian Resources Corporation
|
• |
the total enterprise value divided by estimated EBITDA for calendar year 2024,
|
• |
the estimated 2024 levered free cash flow yield,
|
• |
the total enterprise value divided by estimated EBITDA for calendar year 2025, and
|
• |
the estimated levered free cash flow for calendar year 2025 yield.
|
Selected Diamondback Company
|
TEV/2024E EBITDA
|
TEV/2025E EBITDA
|
2024E LFCF Yield
|
2025E
LFCF Yield
|
ConocoPhillips Company
|
5.2x
|
5.1x
|
7.3%
|
8.0%
|
Coterra Energy, Inc.
|
4.9x
|
4.0x
|
7.7%
|
12.3%
|
Devon Energy Corporation
|
4.4x
|
4.2x
|
10.8%
|
10.7%
|
EOG Resources, Inc.
|
4.8x
|
4.5x
|
8.2%
|
8.7%
|
Ovintiv Inc.
|
3.9x
|
3.6x
|
12.6%
|
12.3%
|
Occidental Petroleum Corporation
|
5.0x
|
5.0x
|
15.1%
|
13.4%
|
Permian Resources Corporation
|
4.8x
|
4.5x
|
8.5%
|
10.1%
|
|
Selected Multiples
|
|||||
Benchmark
|
|
Low
|
|
Avg.
|
|
High
|
TEV/2024E EBITDA
|
|
4.2x
|
|
4.7x
|
|
5.2x
|
2024E LFCF yield
|
|
12.5%
|
|
10.0%
|
|
8.5%
|
TEV/2025E EBITDA
|
|
4.0x
|
|
4.4x
|
|
5.0x
|
2025E LFCF yield
|
|
12.5%
|
|
10.8%
|
|
9.5%
|
|
(Dollar Amounts in Million)
|
|||||||
|
Implied TEV
|
|||||||
Benchmark
|
|
Metric
|
|
Low
|
|
Avg.
|
|
High
|
TEV/2024E EBITDA
|
|
$6,744
|
|
$22,412
|
|
$25,080
|
|
$27,748
|
2024E LFCF yield
|
|
$3,417
|
|
$22,435
|
|
$26,044
|
|
$29,228
|
TEV/2025E EBITDA
|
|
$6,642
|
|
$21,036
|
|
$23,140
|
|
$26,295
|
2025E LFCF yield
|
|
$3,146
|
|
$28,496
|
|
$31,722
|
|
$34,968
|
|
(Dollar Amounts in Millions, except Per Share Amount)
|
|||||||||||
|
Implied Equity Value
|
|
Implied Equity Value/Share
|
|||||||||
Benchmark
|
|
Low
|
|
Avg.
|
|
High
|
|
Low
|
|
Avg.
|
|
High
|
TEV/2024E EBITDA
|
|
$19,387
|
|
$22,759
|
|
$26,131
|
|
$108.03
|
|
$126.82
|
|
$145.61
|
2024E LFCF yield
|
|
$27,337
|
|
$34,171
|
|
$40,202
|
|
$152.33
|
|
$190.41
|
|
$224.01
|
TEV/2025E EBITDA
|
|
$17,628
|
|
$20,285
|
|
$24,270
|
|
$98.23
|
|
$113.03
|
|
$135.23
|
2025E LFCF yield
|
|
$25,171
|
|
$29,133
|
|
$33,119
|
|
$140.26
|
|
$162.33
|
|
$184.55
|
DIAMONDBACK ENERGY, INC.
|
|||
By:
|
/s/ Kaes Van’t Hof
|
||
Name:
|
Kaes Van’t Hof
|
||
Title:
|
President and Chief Financial Officer
|
||
Dated: April 18, 2024
|