Investor Presentaiton
Unmatched Value in Non-Operated Space
Production Basin Split¹
GRANITE RIDGE
Eagle Ford
12%
Haynesville
7%
Projected Production Growth²
Net Leverage³
Current Dividend Yield4
EV/ '22E EBITDA
UFCF Yield 5
Cost Structure6
DJ
12%
Bakken
18%
62%
< 0.0x
NOG
Marcellus
17%
Permian
51%
Permian
21%
19%
1.1x
3.5%-4.6%
2.9%
3.1x
19%
$11.12 / Boe
3.4x
18%
$16.52 / Boe
GRANITE RIDGE COMPARES FAVORABLY TO PRIMARY PUBLIC NON-OP PEER
Source: Public Filings, FactSet as of 5/11/22, Grey Rock management estimates utilizing 5/11/22 NYMEX strip pricing
1. Represents 2021 exit production; NOG's 1Q22 production basin split was 64% Bakken, 20% Permian and 16% Marcellus
2. Represents production growth from 4Q21 to 4Q22; NOG's 4Q22 estimated production from FactSet as of 5/11/22
3. Current net debt / 2022E EBITDA; Grey Rock as of 5/1/22 assuming pre-SPAC net cash balance of $26mm
4. Granite Ridge dividend yield dependent on redemptions; future dividends are subject to approval by the Granite Ridge board of directors
5. Based on 2022E; unlevered free cash flow defined as (cash flow from operations - capex) + interest expense (interest expense * effective tax rate capped at
21%); NOG estimates from FactSet as of 5/11
6. Based on LTM and includes operating expense, cash G&A, administrative fee, interest expense and production taxes; Represents 4Q21 for Grey Rock and
1Q22 for NOG
Bakken
62%
GRANITE RIDGE
10View entire presentation