Investor Presentaiton
Attractive Entry Point Valuation Relative to Peers
$25.00
$20.00
$15.00
$10.00
LTM COST STRUCTURE 1,2 ($ / BOE)
$18.98
$16.71
$16.52
$16.03
$15.70
$14.20
$13.89
$12.57
$11.12
$9.20
3
GR
$9.03
$5.00
2022E UFCF YIELD5
25%
24%
21%
20%
20%
19%
18% 18% 18% 17%
14%
15%
10%
5%
--%
GR
NET DEBT / 2022E EBITDA
2.5x
2.1x
2.0x
1.5x
1.4x
1.2x
1.1x
1.1x
1.0x
0.8x 0.7x
0.4x
0.3x
0.5x
0.2x
--X
5.0x
4.8x
4.0x
3.0x
4%
2%
2.0x
Peer 8
Peer 9
Peer 10
Peer 1
Peer 2
Peer 3
NOG
Peer 5
Peer 6
EV / 2022E EBITDA
Peer 7
Peer 8
Peer 9
Peer 10
4.2x
3.8x
3.4x
3.1x
2.9x
2.8x 2.7x 2.7x 2.6x
2.3x
Source: Public filings, FactSet as of 5/11/22 and management estimates utilizing NYMEX strip pricing as of 5/11/22
Note: Peer group includes CDEV, DEC-GB, ESTE, HPK, LPI, NOG, OAS/ WLL, REPX, ROCC and SBOW; adjusted for announced transactions
1. Includes lease operating expense including workovers, GP&T, cash G&A, administrative fee, net interest expense and ad valorem and production taxes
2. Represents the 1Q '21 to 1Q '22 period for CDEV, ESTE, LPI, NOG, OAS / WLL, REPX, ROCC and SBOW and FY 2021 for DEC-GB, Grey Rock and HPK
3. Does not include costs associated with running the public entity
4. Granite Ridge Net Debt excludes cash from SPAC
5. UFCF / enterprise value; unlevered free cash flow defined as (cash flow from operations - capex) + interest expense - (interest expense * effective tax rate capped at 21%)
6. Assumes $1.32Bn Granite Ridge Enterprise Value
Peer 1
Peer 2
Peer 3
NOG
GR
Peer 5
Peer 6
Peer 7
Peer 8
Peer 9
Peer 10
GRANITE RIDGE
9
NM
GRView entire presentation