Denbury Resources: Carbon Solutions Business May Provide Significant Upside

Jun. 17, 2022 10:19 PM ETDenbury Inc. (DEN)1 Comment3 Likes


  • Denbury has a minimal amount of net debt and may be able to generate over $300 million in positive cash flow in 2022.
  • Hedges should have significantly less negative impact in 2023.
  • Denbury's upstream business alone should be worth close to its current share price in a long-term mid-to-high $60s WTI oil environment.
  • It continues to make progress with its Carbon Solutions business.
  • Looking for more investing ideas like this one? Get them exclusively at Distressed Value Investing. Learn More »

Three Pumpjacks at Dawn

shotbydave/iStock via Getty Images

Denbury (NYSE:DEN) is dealing with some inflationary pressure, but still should be able to generate a bit over $300 million in positive cash flow in 2022. Since it only had a small amount of net debt ($31 million) entering 2022, it has the ability to put much of that cash flow towards its $250 million share repurchase program.

Denbury appears to be a reasonably good value at $64 per share. Denbury's upstream business alone should be worth that much in a long-term mid-to-high $60s WTI oil environment once its CCA EOR Phase 1 production ramps up. Denbury's Carbon Solutions business should provide upside. It has continued to sign agreements related to that business.

2022 Outlook

Despite the recent decline in oil prices, the current strip for WTI oil is still around $103 to $104 for 2022. Denbury is now projected to generate $1.781 billion in revenues before hedges in 2022 at that oil price, with its hedges having around negative $386 million in value.


Price Per Unit

Revenue ($ Million)

Oil (Barrels) 16,817,375



Natural Gas [MCF] 3,120,750



Net Other


Hedge Value -$386



Denbury is dealing with continued inflationary pressure. As a result, it has indicated that items such as lease operating expense and capital expenditures are expected to be near the high end of its guidance ranges.

As well, Denbury may have some cash taxes to pay due to higher anticipated income levels with oil prices being significantly stronger than its original $70 WTI assumptions.

$ Million

Lease Operating Expense


Transportation and Marketing Expenses


Production Tax


Cash G&A


Capital Expenditures


Cash Taxes




This results in a projection that Denbury will generate $303 million in positive cash flow in 2022 at current strip.

Share Repurchases And Cash

Denbury had $31 million in net debt at the end of 2021, so it could end up with around $272 million in net cash by the end of 2022 depending on how much it spends on share repurchases. Denbury has authorized a $250 million share repurchase program that could result in it repurchasing around 7% to 8% of its outstanding shares, based on its recent share price.

Developments With Carbon Solutions

Denbury also signed a term sheet for the transportation and storage of around 2 million metric tons of CO2 per year that will be captured from Nutrien's (NTR) proposed Louisiana chemicals facility. This brings Denbury's signed agreement up to 7 million metric tons of CO2 per year. Nutrien expects to make a final investment decision in 2023 about the facility, which could result in full production by 2027.

Notes On Valuation

Denbury appears to be reasonably cheap now, at around $64 per share. Denbury's upstream business should be worth around that much by itself in a scenario where Denbury's CCA EOR production is ramped up to near peak (for Phase 1) levels (potentially in 2024) and WTI oil prices are in the mid-to-high $60s.

That would allow Denbury's Carbon Solutions business to provide upside, although that business may take at least several years to scale up. Denbury's Carbon Solutions business provides a large amount of potential upside, although there is a very high amount of uncertainty about what that upside will ultimately end up being.


At around $64 per share, Denbury appears to be a fairly good value now. It may be able to generate a bit over $300 million in positive cash flow in 2022 despite its hedges (which should have significantly less impact in 2023). Once Denbury's CCA EOR Phase 1 production ramps up, its upstream business could be worth around its current share price in a longer-term mid-to-high $60s WTI environment.

Then Denbury's Carbon Solutions business could provide significant additional upside, although it may be at least a few years before that business generates a large amount of revenue. For example, the recent agreement Denbury signed with Nutrien involves a facility that is expected to reach full production in 2027 if Nutrien goes ahead with it.

Denbury also has a $250 million share repurchase program which could improve the value of Denbury's remaining shares depending on what price it repurchases shares at. Repurchasing shares at $64 would be beneficial in a scenario where longer-term oil prices were at $70+ and/or Denbury's Carbon Solutions business provides significant revenues in the future.

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 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 20 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, but may initiate a beneficial Long position through a purchase of the stock, or the purchase of call options or similar derivatives in DEN over 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 (1)

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.