RE: Broker report -- target 318p27 Feb 2025 10:36
Forecast and valuation update - 27.02.25
We have now updated our model to introduce new forecasts accounting for Harbour’s Wintershall Dea acquisition, and incorporating guidance from the recent trading statement. These show the company valued at reasonably attractive metrics versus peers, underpinned by the diversity of the production base.
Forecasts:
The Wintershall transaction has transformed Harbour, almost tripling production and significantly diversifying the asset base outside the UK, including into Norway, Germany, Argentina, and Egypt. We have modelled Harbour on a country-by-country basis, with production, revenue, cost, and tax for each jurisdiction.
Valuation:
We have valued Harbour using our country asset models to derive our NAV. At long term Brent of US$65/bbl, NBP of 70p/therm, and TTF of EUR30/MWH, we get to a core NAV of 143p, and a total risked NAV of 318p
Our forecasts leave Harbour trading on a 2025 EV/EBITDA of 1.3x and P/FCF of 5.1x. This compares to UK sector peers on around 2.0x and 4.5x respectively. At current levels, Harbour is also on a 10% forward dividend yield that is 1.8x covered in 2025.
Outlook and recommendation: -Harbour’s Wintershall acquisition is the company’s most ambitious yet, and has driven significant production growth and an increase in expected dividend per share. The company’s ability to service its debt and maintain dividends, alongside drive overall positive news flow, is also significantly enhanced by the new diversity of the asset and project portfolio. The shares are below our 318p total risked NAV, and even trading at that level would still see them at a discount to peers on EV/EBITDA, and a 7.7% dividend yield. In anticipation of ongoing cash flows and dividends, further deleveraging, and overall positive news from the portfolio, not least at the upcoming 2024 results on 6 March, we have a Buy recommendation and set a 318p target price.
Full report as requested.