Investor Presentaiton
Transaction Overview
The Must-Own
Permian Pure Play
Purchase Price of $26bn
Transaction Details
$8 billion cash (subject to adjustment) and 117.3 million of Diamondback
shares to be issued to Endeavor equity holders at closing
Cash expected to be funded through a combination of cash on hand,
borrowings under the Company's credit facility and/or proceeds from
term loans and senior notes offerings
Transaction Highlights
Combined pro forma scale of approximately 838,000 net acres and 816
MBOE/d of net production
Best in class inventory depth and quality with approximately 6,100 pro
forma core locations with break evens <$40 WTI
Annual synergies of $550 million representing over $3 billion in NPV10
over the next decade
Substantial near and long term financial accretion with ~10% free cash
flow per share accretion expected in 2025
Conditions and Timing
Diamondback Pro Forma Acreage
Gaines
Lea
Andrews
Dawson
Borden
Scurry
L
Howard
Mitchell
Winkler
Ector
Midland
Glasscock
Coke
Sterling
Delaware Locator Map
Loving
Winkler
Crane
Upt
E
Reagan
Reeves
Ward
Pecos
Pecos
B
Crockett
+
Irion
Schleicher
D
DIAMONDBACK
ENERGY
Enterprise Value
$36.2bn(1)
DIAMONDBACK
ENERGY
Ε
Endeavor
Energy
Resources"
~$26.0bn
Pro Forma
~$62.2bn
Q4 2023E Production
(MBO/d/MBOE/d)
273/463
195/353
468/816
Base Total Decline (%)
~31%
~32%
~31%
Net Midland Acreage
350k
344k
694k
Closing expected in Q4 2024, subject to satisfaction of customary closing
conditions
Total Permian Acres
494k
344k
838k
~3,800
~2,300
~6,100
Subject to approval by Diamondback stockholders and customary
regulatory approvals
Gross Core Locations
(Sub $40 B/E)
Combination creates premier Permian pure play, well positioned to deliver its low cost operating
structure on a world class asset
Source: Company data and filings.
5
(1) Market data as of 2/9/2024.
DIAMONDBACK
ENERGYView entire presentation