Vaca Muerta Strategic Investment
Intrinsic Value Analysis
Potential upside
Pro Forma PV-10 Fully Diluted Value per share (1)
Cumulative PV-10 (2)
($MM)
$1,017
Entry Price
pro forma equity
value @ $10/sh.
$10.57/sh.
$1,737
Potential
Upside
$16.37/sh.
Conventional
Base Case
90% of value from 1P reserves
Current production of 27.5 Kboe
Right size conventional operations
(3)
Unconventional
Base Case
413 locations in development plan
Conservative type curve assumptions
Infrastructure-advantaged acreage
Additional Upside
+700 potential locations in Vaca Muerta
Longer laterals and improved well
design
Waterflood in mature assets
Tight Gas projects
Conventional exploration upside
(1) Brent at strip for 2018 and 2019 as of 1/22/18 and $60/bbl flat in 2018 real terms from 2020 onwards; realized gas price of $4.6/mmbtu flat in real terms. Includes $100 MM of cash; assumes 86.3 MM Series A Shares (including
conversion of Series B Shares from Management Team and Riverstone) in addition to 10 MM additional Series A Shares corresponding to the $100 MM of additional equity recently committed.
(2) PV-10 after tax based on Company development plan; should not be construed as an audited quantity.
(3) Fully diluted value per share assumes outstanding warrants are exercised resulting in total fully diluted shares outstanding of 106.1MM
Important Note: projections, estimates, targets and goals are forward-looking statements and not guarantees of future performance. See "Important Note Regarding Projections and Other Forward-Looking Statements." 15View entire presentation