Broker Note6 May 2025 10:33
New Auctus Advisors broker note out :
£2.70 per share price target:
With a final dividend for 2024 of £0.10/sh and with Auctus assumed 2025
interim dividend of £0.06/sh, Serica could distribute a total of £0.16/sh in
dividends in 2025, representing a ~12.5% yield. As we incorporate the
FY25 production guidance, the YE24 2P reserves, higher £/US$ exchange
rate (US$1.30/£ vs. US$1.23/£ previously) and lower Brent price
assumptions for 2025, we have changed our target price to £2.70/sh.
https://www.serica-energy.com/downloads/research/SQZ%2006.05.2025.pdf
Reflections on the merger discussions with EnQuest
Rating & target Old New
Target £3.00 £2.70
Yield 13%
Implied total return 131%
Share data 2024 2025e 2026e
Shares dil., mm 404 404 404
Mkt cap, US$mm $647 $670 $667
EV, US$mm $717 $697 $466
Financial Data 2024 2025e 2026e
Gas, mmcf/d 111.4 110.6 117.8
Liquids, bbl/d 15,394 16,660 22,658
Total boe/d (6:1) 34,600 35,735 42,968
CFO, US$mm $243 $376 $424
Net capex, US$mm $254 $251 $114
Net debt, US$mm* $71 $27 ($201)
CFPS dil., US$/shr $0.53 $0.98 $1.13
EPS dil., US$/shr $0.24 $0.09 $0.75
Valuation 2024 2025e 2026e
Share price, £/shr £1.27 £1.27 £1.27
EV/DACF 2.5x 1.8x 1.0x
EV per boe/d (US$) $20,734 $19,509 $10,853
Net asset value
CNAV, £/shr £2.38
RENAV, £/shr £2.67
Unrisked NAV, £/shr £4.09
P/CNAV 0.5x
P/RENAV 0.5x
P/ENAV 0.3x
All figures in US$ unless otherwise noted
* based on cash rather than working capital
Contact details
Analyst:
Stephane Foucaud
sf@auctusadvisors.co.uk
+44 7854 891249
With higher net debt, decom liabilities and opex/boe than Serica, EnQuest is
likely to face a greater relative negative impact on its cash flow generation
and value in a lower Brent environment. Despite this, EnQuest's share price
outperformed Serica’s during the offer period, causing a divergence that
likely impacted ability to agree deal terms.