Vaca Muerta Strategic Investment
Relative Valuation Summary (1/2)
Attractive entry valuation...
EV/1P Reserves (1)
($/boe)
$9.7
37% discount
$15.5
$24.6
EV/2017E Production (1)
($/boe/d)
$19,582
57% discount
$31,364
$73,595
EV / 2017E EBITDA (1)
(x)
3.0x
52% discount
4.7x
9.9x
Vista Conventional (2)
(3)
(2)
(3)
(2)
Vista Total
Comps Median
(3)
Vista Conventional
Vista Total
Comps Median
Vista Conventional
Vista Total
Comps Median
$42.9
$27.0
Median: $24.6 (3)
$23.4
(4)
(5)
(6)
Permian
U.S. Midcap
Independent
Latam Ind. E&P
$138,678
$86,385
Median: $73.595 (3)
$40,246
(4)
(5)
(6)
Permian
U.S. Midcap
Independent
Latam Ind. E&P
13.9x
10.5×
Median: 9.9x (3)
5.6x
(4)
(5)
(6)
Permian
U.S. Midcap
Independent
Latam Ind. E&P
(1) Based on Capital IQ, market data as of 1/25/2018 and Company estimates.
(2) Vista pro forma total enterprise value at $10/sh. adjusted for Vaca Muerta acreage value at $6,000/acre.
(3) Median of all comps in the set.
(4) Arithmetic average of: Centennial, Callon, Concho, Energen, Diamondback, Jagged Peak, Laredo,
Parsley, RSP Permian
(5) Arithmetic average of: Centennial, Callon, Carrizo, Energen, Jagged Peak, Laredo,
Matador, Oasis, QEP, SRC, WPX, Extraction
(6) Arithmetic average of: Gran Tierra, Parex, GeoPark, Frontera.
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."
16View entire presentation