SM Energy: Debt Reduction Plans Progressing Well

Jun. 17, 2022 2:29 AM ETSM Energy Company (SM)13 Comments


  • SM may be able to generate over $1.2 billion in positive cash flow in 2022.
  • This would help it reduce its leverage to 0.3x by the end of the year.
  • It may also be able to redeem its remaining 2025 and 2026 notes, reducing its interest costs to approximately $54 million per year.
  • This would set it up for increased return of capital to shareholders.
  • Looking for more investing ideas like this one? Get them exclusively at Distressed Value Investing. Learn More »

Oil Well With Drilling Rigs And Pumpjacks

onurdongel/E+ via Getty Images

SM Energy (NYSE:SM) may now be able to generate over $1.2 billion in positive cash flow in 2022 at current strip prices. This would allow it to reduce its leverage to 0.3x by the end of 2022, as well as potentially redeem more of its notes.

It has already redeemed its 5.0% unsecured notes due 2024 and is in the process of redeeming its 10.0% second-lien notes due 2025. It could also redeem its 5.625% unsecured notes due 2025 and its 6.75% unsecured notes due 2026 this year, leaving its next note maturity in 2027. This would also reduce its annual interest costs to approximately $54 million per year, down from around $152 million at the start of the year.

2022 Outlook At Current Strip

Based on current strip prices for 2022 (including roughly $108 to $109 WTI oil), SM Energy is projected to generate $3.766 billion in revenues before hedges. SM's 2022 hedges have an estimated negative $922 million in value at current strip since it has a significant amount of hedges at prices way below strip.

Type Barrels/Mcf $ Per Barrel/Mcf $ Million
Oil 24,412,500 $107.00 $2,612
NGLs 6,600,563 $42.00 $277
Gas 128,921,625 $6.80 $877
Hedge Value -$922
Total $2,844

Despite that large hedging loss, SM is still expected to generate $1.261 billion in positive cash flow at current strip in 2022 before dividends (which are only $2 million per year currently).

$ Million
Lease Operating $243
Transportation $158
Production and Ad Valorem Taxes $214
Cash G&A $95
Cash Interest $123
Capex $750
Dividends $2
Total $1,585

SM is also calling its $447 million in 10% second-lien notes due 2025 at a price of 107.5% of par. Thus after dividends and the redemption premium, SM may be able to reduce its net debt by $1.225 billion in 2022.

Balance Sheet

This could allow SM to end 2022 with around $579 million in net debt. It may also choose to call its remaining 2025 and 2026 notes, which would cost it $13 million in redemption premiums. This would leave it with $817 million in 2027 and 2028 notes remaining along with $225 million in cash on hand. SM's projected leverage at the end of 2022 is only 0.3x.

SM's Debt

SM's Debt (

SM's interest costs would be reduced to around $54 million per year if it chooses to redeem its 2025 and 2026 notes.

Estimated Valuation

SM's estimated value is now approximately $47 per share in a long-term (after 2022) $70 WTI oil and $3.50 NYMEX gas scenario. This is up around $2 from my previous estimates due to the improved outlook for 2022 cash flow.

In a scenario where 2023 prices follow current strip (approximately $97 WTI oil and $6 NYMEX gas) before reverting back to $70 WTI oil and $3.50 NYMEX gas after 2023, SM's estimated value would be around $53 to $54 per share instead.


SM appears capable of generating over $1.2 billion in positive cash flow in 2022. This could allow it to redeem its remaining 2025 and 2026 notes, reducing its annual interest costs to around $54 million per year. SM's leverage is also projected to be reduced to 0.3x by the end of 2022, so its balance sheet situation should be pretty good.

I estimate that SM could be worth $53 to $54 per share in a scenario where oil and gas prices follow current strip until the end of 2023 before reverting back to $70 WTI oil and $3.50 NYMEX gas after that.

I'd also expect SM to increase its dividend and institute other shareholder return plans once it redeems its nearer-term notes. Based on current strip, it could end up with close to $1 billion in net cash by the end of 2023 without any changes to shareholder returns.

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 a beneficial long position in the shares of SM either through stock ownership, options, or other derivatives. 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 (13)

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.