1. Market cap – $131.5 million
2. Debt - $287.4 million.
3. A term loan of $25 million from Macquarie Bank is due in Jan 2012 and the company might have to re-purchase $115 senior convertible notes from holders on May 1, 2012, if they exercise their right to do so. Delta’s debt has come down from $531.3 million in Dec 2008 to $259.5 million at the close of Q1 - 2011, due mainly to its divestment of its non-core assets, mainly in Texas and the DJ Basin.
4. Assets –
a. Delta Petroleum’s core assets are in the Vega area of the Piceance Basin, Western Colorado and constitute 22,375 contiguous net acres (86% HBP) including the Vega and Buzzard Creek federal units with 95-100% WI.
Source: Delta Petroleum April 2011 Presentation
b. Delta’s other assets include non-operated holdings of
i. 5% in 153 producing wells in the southern region of the Piceance Basin
ii. 5% carried WI in 75 wells remaining to be drilled.
iii. 6.07% gross WI in the Point Arguello Unit and related facilities located offshore California in the Santa Barbara Channel.
iv. 6.25% WI in the development of the east half of OCS Block 451 in the Rocky Point Unit.
v. 66.1% WI in 17,599 net acres in the Paradox Basin in southwest Colorado and southeast Utah.
vi. 60.4% WI in approximately 100,000 net acres in Central Utah Hingeline.
vii. Interests in approximately 184,000 net acres in the Columbia River Basin, all of which are undeveloped.
5. Reserves and production highlights:
a. Proved Reserves: 134 Bcfe as on 31/10/2010
b. Production: 45.9 MMcfe/d at year end 2010.
Source: Delta Petroleum 2010 Annual Report & April 2011 Presentation
The following table shows Delta Petroleum's past M&A activity captured in the Derrick Deals database. Hover over bars for additional detail. Data is sorted by year.
Analyst Comments
Derrick estimates the enterprise value to be between $400 - $500 million. This is based on
Derrick estimates the enterprise value to be between $400 - $500 million. This is based on
1. Market cap, Debt, Working Capital Deficit: $131.7 million + $259.5 million (March 2011) + $63.2 million (March 2011). Adding this gives ~ $454 million
2. Production & Acreage metrics: Delta has net production of 7.65 MBOE/d with 91% gas. Using a rate of $35,000 - $40,000/ daily BOE gives a value range of $270 - $300 million. Considering Deltas's undeveloped acreage of 355,000 acres @ $200 - $300/ Acre gives the acreage a value of $75 - $100 million. Therefore, asset value is calculated to be in the range of $400 - $500 million.
Considering both the analysis, Derrick estimates Delta Petroleum's value to be in the range of $400 - $500 million.
2. Production & Acreage metrics: Delta has net production of 7.65 MBOE/d with 91% gas. Using a rate of $35,000 - $40,000/ daily BOE gives a value range of $270 - $300 million. Considering Deltas's undeveloped acreage of 355,000 acres @ $200 - $300/ Acre gives the acreage a value of $75 - $100 million. Therefore, asset value is calculated to be in the range of $400 - $500 million.
Considering both the analysis, Derrick estimates Delta Petroleum's value to be in the range of $400 - $500 million.