Comstock Resources: May Reduce Its Net Debt To Under $300 Million By End Of 2023

May 20, 2022 11:22 PM ETComstock Resources, Inc. (CRK)6 Comments


  • Comstock is projected to generate over $1 billion in positive cash flow in 2022 at current strip.
  • This may increase to $1.3+ billion in positive cash flow 2023 at current strip due to a relative lack of hedges.
  • Comstock is dealing with cost inflation, but the impact of higher natural gas prices easily outweighs cost inflation's impact on cash flow.
  • Looking for more investing ideas like this one? Get them exclusively at Distressed Value Investing. Learn More »

Oil Pumps And Rig At Sunset By The Sea

imaginima/E+ via Getty Images

Comstock Resources (NYSE:CRK) may be able to reduce its net debt to under $300 million by the end of 2023 at current strip prices. Comstock's cash flow for 2023 could be particularly strong if strip prices hold up as it is barely hedged next year.

Comstock is dealing with some cost inflation, but despite that cost inflation (and its 2022 hedges) it is benefiting substantially from higher near-term gas prices.

I estimate Comstock's value at $18.45 per share in a long-term (after 2023) $3.75 NYMEX gas scenario, assuming that actual prices end up matching current strip ($7.10 in 2022 and $5.65 in 2023) for the next couple years.

Cost Inflation

Comstock is dealing with some cost inflation as its capital expenditure budget for 2022 has been increased from approximately $785 million to $900 million. This is equivalent to an approximately $0.22 per Mcfe increase in capex. As well, some of Comstock's other costs (such as lease operating expense) have gone up since I looked at it in February. When including the impact of higher production taxes (due to stronger commodity prices), Comstock's 2022 expenditures are estimated at around $0.35 to $0.40 per Mcfe higher now than in February 2022.

Comstock is still benefiting a large amount from the rise in natural gas prices though. Natural gas prices have gone up $2.60 (for the full year strip) since February. Comstock is roughly 50% hedged on natural gas, but net of that its margins (including capex) are still up around $0.90 to $0.95 per Mcfe from three months ago.

2022 Outlook

With the strip for NYMEX gas prices in 2022 now averaging $7.10, Comstock may be able to generate $3.555 billion in oil and gas revenues before hedges.

Comstock realized a loss of $117 million on derivative settlements in Q1 2022 and is on track to end up with a realized hedging loss of $1.008 billion on the full year based on strip prices.



Realized $ Per Barrel/Mcf

Revenue ($ Million)

Oil (Barrels)




Natural Gas [MCF]




Hedge Value




Source: Author's Work

Comstock is now projected to end up with $1.068 billion in positive cash flow in 2022 at current strip prices.

$ Million

Lease Operating Expense


Production and Other Taxes


Gathering and Transportation


Cash G&A


Cash Interest


Series B Preferred Dividends


CapEx and Leasing


Total Expenses


Source: Author's Work

Comstock is now projected to end 2022 with approximately $1.6 billion in net debt or leverage of approximately 0.75x.

Potential 2023 Outlook

The 2023 strip for NYMEX gas prices in now approximately $5.65, and Comstock has few hedges (only some wide collars). Thus it may be able to generate over $1.3 billion in positive cash flow at that gas price. This would leave Comstock with a modest (less than $300 million) amount of net debt.


I now estimate that Comstock's value is approximately $16.70 per share at long-term (after 2023) $3.50 NYMEX gas. This assumes that natural gas prices end up around current strip ($7.10 for 2022 and $5.65 for 2023) before retreating to $3.50 after that. Comstock's estimated value would increase to approximately $18.45 per share at long-term $3.75 NYMEX gas instead.

Strong natural gas prices are helping Comstock pay down its debt relatively quickly, and it should be able to eliminate its net debt during 2024 if it focuses on debt reduction.


Comstock may be able to reduce its net debt to under $300 million by the end of 2023 based on strip prices. Cost inflation is reducing its projected cash flow a bit, but strong natural gas prices easily has more impact on its cash flow.

Assuming that natural gas prices average $7.10 in 2022 and $5.65 in 2023, Comstock appears roughly fairly priced for $3.35 to $3.40 long-term (after 2023) natural gas prices. It should have a bit of upside with higher long-term natural gas prices, with its estimated value at $18.45 per share with long-term $3.75 NYMEX gas.

Free Trial Offer

We are currently offering a free two-week trial to Distressed Value Investing. Join our community to receive exclusive research about various energy companies and other opportunities along with full access to my portfolio of historic research that now includes over 1,000 reports on over 100 companies.

This article was written by

Elephant Analytics profile picture
Unique insight into distressed opportunities to target outsized returns.
Elephant Analytics has 15 years of analytical experience and unique skills in numerical analysis and practical mathematics. He is currently ranked in the top 2% of analysts by TipRanks.
Elephant Analytics has also achieved a top 50 score on the Bloomberg Aptitude Test measuring financial aptitude (out of nearly 200,000 test takers). He has also achieved a score (153) in the 99.98th percentile on the WAIS-III IQ test and has led multiple teams that have won awards during business and strategy competitions involving numerical analysis. In one such competition, he captained his team to become North American champions, finishing ahead of top Ivy League MBA teams, and represented North America in the Paris finals.

Elephant Analytics co-founded a company that was selected as one of 20 companies to participate in an start-up incubator program that spawned several companies with $100+ million valuations (Lyft, Life360, Wildfire). He also co-founded a mobile gaming company and designed the in-game economic models for two mobile apps (Absolute Bingo and Bingo Abradoodle) with over 30 million in combined installs.

Legal Disclaimer: Elephant Analytics' reports, premium research service and other writings are personal opinions only and should not be considered as investment advice. Only registered investment advisors can provide personalized investment advice. While Elephant Analytics attempts to provide reports that include accurate facts, investors should do their own diligence and fact checking prior to making their own decisions.

Disclosure: I/we have no stock, option or similar derivative position in any of the companies mentioned, and no plans to initiate any such positions within the next 72 hours. I wrote this article myself, and it expresses my own opinions. I am not receiving compensation for it (other than from Seeking Alpha). I have no business relationship with any company whose stock is mentioned in this article.

Recommended For You

Comments (6)

To ensure this doesn’t happen in the future, please enable Javascript and cookies in your browser.
Is this happening to you frequently? Please report it on our feedback forum.
If you have an ad-blocker enabled you may be blocked from proceeding. Please disable your ad-blocker and refresh.